[MAGNI] YoY Annualized Quarter Result on 30-Apr-2018 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
22-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -3.8%
YoY- -23.92%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 1,226,453 1,205,589 1,073,109 1,079,927 1,139,952 854,066 716,380 9.36%
PBT 165,313 157,321 133,104 118,899 154,266 107,273 69,406 15.54%
Tax -38,128 -35,514 -30,479 -27,533 -34,171 -25,159 -17,202 14.17%
NP 127,185 121,807 102,625 91,366 120,095 82,114 52,204 15.98%
-
NP to SH 127,165 121,807 102,626 91,367 120,101 82,113 52,204 15.98%
-
Tax Rate 23.06% 22.57% 22.90% 23.16% 22.15% 23.45% 24.78% -
Total Cost 1,099,268 1,083,782 970,484 988,561 1,019,857 771,952 664,176 8.75%
-
Net Worth 693,521 606,831 528,879 465,413 408,457 322,207 182,243 24.92%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 48,113 40,874 37,428 32,546 37,428 29,291 10,847 28.15%
Div Payout % 37.84% 33.56% 36.47% 35.62% 31.16% 35.67% 20.78% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 693,521 606,831 528,879 465,413 408,457 322,207 182,243 24.92%
NOSH 433,950 433,950 162,732 162,732 162,732 162,730 108,478 25.96%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 10.37% 10.10% 9.56% 8.46% 10.54% 9.61% 7.29% -
ROE 18.34% 20.07% 19.40% 19.63% 29.40% 25.48% 28.65% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 282.95 278.14 659.43 663.62 700.51 524.83 660.39 -13.16%
EPS 29.34 28.10 63.06 56.15 73.80 50.46 32.08 -1.47%
DPS 11.10 9.43 23.00 20.00 23.00 18.00 10.00 1.75%
NAPS 1.60 1.40 3.25 2.86 2.51 1.98 1.68 -0.80%
Adjusted Per Share Value based on latest NOSH - 162,732
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 282.63 277.82 247.29 248.86 262.69 196.81 165.08 9.36%
EPS 29.30 28.07 23.65 21.05 27.68 18.92 12.03 15.97%
DPS 11.09 9.42 8.63 7.50 8.63 6.75 2.50 28.15%
NAPS 1.5982 1.3984 1.2188 1.0725 0.9413 0.7425 0.42 24.92%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 2.31 1.88 4.65 4.51 4.93 4.23 3.17 -
P/RPS 0.82 0.68 0.71 0.68 0.70 0.81 0.48 9.32%
P/EPS 7.87 6.69 7.37 8.03 6.68 8.38 6.59 2.99%
EY 12.70 14.95 13.56 12.45 14.97 11.93 15.18 -2.92%
DY 4.81 5.02 4.95 4.43 4.67 4.26 3.15 7.30%
P/NAPS 1.44 1.34 1.43 1.58 1.96 2.14 1.89 -4.42%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/06/21 22/06/20 21/06/19 22/06/18 28/06/17 23/06/16 23/06/15 -
Price 2.37 2.11 5.10 5.10 6.85 4.12 3.60 -
P/RPS 0.84 0.76 0.77 0.77 0.98 0.79 0.55 7.30%
P/EPS 8.08 7.51 8.09 9.08 9.28 8.16 7.48 1.29%
EY 12.38 13.32 12.37 11.01 10.77 12.25 13.37 -1.27%
DY 4.68 4.47 4.51 3.92 3.36 4.37 2.78 9.06%
P/NAPS 1.48 1.51 1.57 1.78 2.73 2.08 2.14 -5.95%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment