[MAGNI] YoY Annualized Quarter Result on 31-Oct-2016 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
13-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 10.61%
YoY- 39.9%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 1,257,318 1,058,994 1,092,062 1,102,368 782,320 678,552 603,520 13.00%
PBT 156,668 119,042 105,510 137,078 98,314 48,542 49,694 21.08%
Tax -35,914 -28,606 -25,336 -32,976 -23,906 -12,368 -12,460 19.28%
NP 120,754 90,436 80,174 104,102 74,408 36,174 37,234 21.65%
-
NP to SH 120,754 90,436 80,174 104,100 74,408 36,172 37,232 21.65%
-
Tax Rate 22.92% 24.03% 24.01% 24.06% 24.32% 25.48% 25.07% -
Total Cost 1,136,564 968,558 1,011,888 998,266 707,912 642,378 566,286 12.30%
-
Net Worth 572,551 493,077 431,239 359,582 299,454 244,112 216,969 17.54%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 44,502 32,546 26,037 32,541 17,359 - - -
Div Payout % 36.85% 35.99% 32.48% 31.26% 23.33% - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 572,551 493,077 431,239 359,582 299,454 244,112 216,969 17.54%
NOSH 433,950 162,732 162,732 162,707 108,498 108,494 108,484 25.97%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 9.60% 8.54% 7.34% 9.44% 9.51% 5.33% 6.17% -
ROE 21.09% 18.34% 18.59% 28.95% 24.85% 14.82% 17.16% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 289.87 650.76 671.08 677.52 721.04 625.43 556.32 -10.29%
EPS 27.84 55.58 49.26 63.98 68.58 33.34 34.32 -3.42%
DPS 10.26 20.00 16.00 20.00 16.00 0.00 0.00 -
NAPS 1.32 3.03 2.65 2.21 2.76 2.25 2.00 -6.68%
Adjusted Per Share Value based on latest NOSH - 162,692
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 289.74 244.04 251.66 254.03 180.28 156.37 139.08 13.00%
EPS 27.83 20.84 18.48 23.99 17.15 8.34 8.58 21.65%
DPS 10.26 7.50 6.00 7.50 4.00 0.00 0.00 -
NAPS 1.3194 1.1363 0.9938 0.8286 0.6901 0.5625 0.50 17.54%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 2.54 4.45 6.96 4.22 5.80 2.94 2.30 -
P/RPS 0.88 0.68 1.04 0.62 0.80 0.47 0.41 13.56%
P/EPS 9.12 8.01 14.13 6.60 8.46 8.82 6.70 5.27%
EY 10.96 12.49 7.08 15.16 11.82 11.34 14.92 -5.00%
DY 4.04 4.49 2.30 4.74 2.76 0.00 0.00 -
P/NAPS 1.92 1.47 2.63 1.91 2.10 1.31 1.15 8.91%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 10/12/19 12/12/18 12/12/17 13/12/16 22/12/15 03/12/14 09/12/13 -
Price 2.57 4.15 6.01 4.11 4.18 2.76 2.46 -
P/RPS 0.89 0.64 0.90 0.61 0.58 0.44 0.44 12.45%
P/EPS 9.23 7.47 12.20 6.42 6.10 8.28 7.17 4.29%
EY 10.83 13.39 8.20 15.57 16.41 12.08 13.95 -4.12%
DY 3.99 4.82 2.66 4.87 3.83 0.00 0.00 -
P/NAPS 1.95 1.37 2.27 1.86 1.51 1.23 1.23 7.97%

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