[MAGNI] YoY Cumulative Quarter Result on 31-Oct-2017 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 104.66%
YoY- -22.98%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 561,091 628,659 529,497 546,031 551,184 391,160 339,276 8.73%
PBT 62,302 78,334 59,521 52,755 68,539 49,157 24,271 16.99%
Tax -14,711 -17,957 -14,303 -12,668 -16,488 -11,953 -6,184 15.52%
NP 47,591 60,377 45,218 40,087 52,051 37,204 18,087 17.47%
-
NP to SH 47,591 60,377 45,218 40,087 52,050 37,204 18,086 17.48%
-
Tax Rate 23.61% 22.92% 24.03% 24.01% 24.06% 24.32% 25.48% -
Total Cost 513,500 568,282 484,279 505,944 499,133 353,956 321,189 8.12%
-
Net Worth 641,507 572,551 493,077 431,239 359,582 299,454 244,112 17.45%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 16,471 22,251 16,273 13,018 16,270 8,679 - -
Div Payout % 34.61% 36.85% 35.99% 32.48% 31.26% 23.33% - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 641,507 572,551 493,077 431,239 359,582 299,454 244,112 17.45%
NOSH 433,950 433,950 162,732 162,732 162,707 108,498 108,494 25.96%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 8.48% 9.60% 8.54% 7.34% 9.44% 9.51% 5.33% -
ROE 7.42% 10.55% 9.17% 9.30% 14.48% 12.42% 7.41% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 129.45 144.94 325.38 335.54 338.76 360.52 312.71 -13.65%
EPS 10.98 13.92 27.79 24.63 31.99 34.29 16.67 -6.71%
DPS 3.80 5.13 10.00 8.00 10.00 8.00 0.00 -
NAPS 1.48 1.32 3.03 2.65 2.21 2.76 2.25 -6.73%
Adjusted Per Share Value based on latest NOSH - 162,732
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 129.50 145.09 122.21 126.02 127.21 90.28 78.30 8.73%
EPS 10.98 13.93 10.44 9.25 12.01 8.59 4.17 17.49%
DPS 3.80 5.14 3.76 3.00 3.76 2.00 0.00 -
NAPS 1.4806 1.3214 1.138 0.9953 0.8299 0.6911 0.5634 17.45%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 2.31 2.54 4.45 6.96 4.22 5.80 2.94 -
P/RPS 1.78 1.75 1.37 2.07 1.25 1.61 0.94 11.21%
P/EPS 21.04 18.25 16.01 28.25 13.19 16.91 17.64 2.97%
EY 4.75 5.48 6.24 3.54 7.58 5.91 5.67 -2.90%
DY 1.65 2.02 2.25 1.15 2.37 1.38 0.00 -
P/NAPS 1.56 1.92 1.47 2.63 1.91 2.10 1.31 2.95%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 03/12/20 10/12/19 12/12/18 12/12/17 13/12/16 22/12/15 03/12/14 -
Price 2.61 2.57 4.15 6.01 4.11 4.18 2.76 -
P/RPS 2.02 1.77 1.28 1.79 1.21 1.16 0.88 14.83%
P/EPS 23.77 18.46 14.94 24.40 12.85 12.19 16.56 6.20%
EY 4.21 5.42 6.70 4.10 7.78 8.20 6.04 -5.83%
DY 1.46 2.00 2.41 1.33 2.43 1.91 0.00 -
P/NAPS 1.76 1.95 1.37 2.27 1.86 1.51 1.23 6.14%

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