[MAGNI] YoY Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
22-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 138.9%
YoY- 105.71%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 529,497 546,031 551,184 391,160 339,276 301,760 266,937 12.08%
PBT 59,521 52,755 68,539 49,157 24,271 24,847 24,908 15.61%
Tax -14,303 -12,668 -16,488 -11,953 -6,184 -6,230 -6,249 14.79%
NP 45,218 40,087 52,051 37,204 18,087 18,617 18,659 15.88%
-
NP to SH 45,218 40,087 52,050 37,204 18,086 18,616 18,658 15.88%
-
Tax Rate 24.03% 24.01% 24.06% 24.32% 25.48% 25.07% 25.09% -
Total Cost 484,279 505,944 499,133 353,956 321,189 283,143 248,278 11.77%
-
Net Worth 493,077 431,239 359,582 299,454 244,112 216,969 195,258 16.68%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 16,273 13,018 16,270 8,679 - - - -
Div Payout % 35.99% 32.48% 31.26% 23.33% - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 493,077 431,239 359,582 299,454 244,112 216,969 195,258 16.68%
NOSH 162,732 162,732 162,707 108,498 108,494 108,484 108,476 6.98%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 8.54% 7.34% 9.44% 9.51% 5.33% 6.17% 6.99% -
ROE 9.17% 9.30% 14.48% 12.42% 7.41% 8.58% 9.56% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 325.38 335.54 338.76 360.52 312.71 278.16 246.08 4.76%
EPS 27.79 24.63 31.99 34.29 16.67 17.16 17.20 8.32%
DPS 10.00 8.00 10.00 8.00 0.00 0.00 0.00 -
NAPS 3.03 2.65 2.21 2.76 2.25 2.00 1.80 9.06%
Adjusted Per Share Value based on latest NOSH - 108,480
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 122.02 125.83 127.02 90.14 78.18 69.54 61.51 12.08%
EPS 10.42 9.24 11.99 8.57 4.17 4.29 4.30 15.88%
DPS 3.75 3.00 3.75 2.00 0.00 0.00 0.00 -
NAPS 1.1363 0.9938 0.8286 0.6901 0.5625 0.50 0.45 16.68%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 4.45 6.96 4.22 5.80 2.94 2.30 1.49 -
P/RPS 1.37 2.07 1.25 1.61 0.94 0.83 0.61 14.42%
P/EPS 16.01 28.25 13.19 16.91 17.64 13.40 8.66 10.77%
EY 6.24 3.54 7.58 5.91 5.67 7.46 11.54 -9.73%
DY 2.25 1.15 2.37 1.38 0.00 0.00 0.00 -
P/NAPS 1.47 2.63 1.91 2.10 1.31 1.15 0.83 9.99%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 12/12/18 12/12/17 13/12/16 22/12/15 03/12/14 09/12/13 17/12/12 -
Price 4.15 6.01 4.11 4.18 2.76 2.46 1.45 -
P/RPS 1.28 1.79 1.21 1.16 0.88 0.88 0.59 13.77%
P/EPS 14.94 24.40 12.85 12.19 16.56 14.34 8.43 10.00%
EY 6.70 4.10 7.78 8.20 6.04 6.98 11.86 -9.07%
DY 2.41 1.33 2.43 1.91 0.00 0.00 0.00 -
P/NAPS 1.37 2.27 1.86 1.51 1.23 1.23 0.81 9.14%

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