[MAGNI] YoY Cumulative Quarter Result on 31-Jan-2018 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 77.69%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 928,915 942,205 838,493 859,334 840,307 660,081 539,652 9.46%
PBT 123,685 120,584 106,335 96,216 108,663 83,308 47,361 17.33%
Tax -27,119 -27,543 -25,493 -24,987 -27,068 -20,038 -11,781 14.89%
NP 96,566 93,041 80,842 71,229 81,595 63,270 35,580 18.08%
-
NP to SH 96,544 93,041 80,842 71,230 81,604 63,270 35,578 18.08%
-
Tax Rate 21.93% 22.84% 23.97% 25.97% 24.91% 24.05% 24.87% -
Total Cost 832,349 849,164 757,651 788,105 758,712 596,811 504,072 8.70%
-
Net Worth 680,518 594,238 520,742 455,649 380,764 312,444 261,491 17.26%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 35,976 34,396 29,291 24,409 26,035 21,155 5,425 37.02%
Div Payout % 37.26% 36.97% 36.23% 34.27% 31.90% 33.44% 15.25% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 680,518 594,238 520,742 455,649 380,764 312,444 261,491 17.26%
NOSH 433,950 433,950 162,732 162,732 162,719 162,731 108,502 25.96%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 10.40% 9.87% 9.64% 8.29% 9.71% 9.59% 6.59% -
ROE 14.19% 15.66% 15.52% 15.63% 21.43% 20.25% 13.61% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 214.31 217.22 515.26 528.07 516.41 405.63 497.36 -13.08%
EPS 22.27 21.45 49.68 43.77 50.15 38.88 32.79 -6.23%
DPS 8.30 7.93 18.00 15.00 16.00 13.00 5.00 8.80%
NAPS 1.57 1.37 3.20 2.80 2.34 1.92 2.41 -6.88%
Adjusted Per Share Value based on latest NOSH - 162,732
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 214.39 217.46 193.52 198.33 193.94 152.34 124.55 9.46%
EPS 22.28 21.47 18.66 16.44 18.83 14.60 8.21 18.08%
DPS 8.30 7.94 6.76 5.63 6.01 4.88 1.25 37.05%
NAPS 1.5706 1.3715 1.2019 1.0516 0.8788 0.7211 0.6035 17.26%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.11 2.45 4.36 4.97 4.80 4.17 2.82 -
P/RPS 0.98 1.13 0.85 0.94 0.93 1.03 0.57 9.44%
P/EPS 9.47 11.42 8.78 11.35 9.57 10.73 8.60 1.61%
EY 10.56 8.76 11.39 8.81 10.45 9.32 11.63 -1.59%
DY 3.93 3.24 4.13 3.02 3.33 3.12 1.77 14.20%
P/NAPS 1.34 1.79 1.36 1.78 2.05 2.17 1.17 2.28%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 08/03/21 09/03/20 18/03/19 15/03/18 16/03/17 18/03/16 16/03/15 -
Price 2.34 2.05 4.66 4.54 5.16 4.48 2.91 -
P/RPS 1.09 0.94 0.90 0.86 1.00 1.10 0.59 10.76%
P/EPS 10.51 9.56 9.38 10.37 10.29 11.52 8.87 2.86%
EY 9.52 10.46 10.66 9.64 9.72 8.68 11.27 -2.77%
DY 3.55 3.87 3.86 3.30 3.10 2.90 1.72 12.82%
P/NAPS 1.49 1.50 1.46 1.62 2.21 2.33 1.21 3.52%

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