[MAGNI] YoY Quarter Result on 31-Oct-2014 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -20.65%
YoY- -15.56%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 252,318 279,792 197,342 162,036 150,765 135,129 140,906 10.18%
PBT 27,060 37,559 28,675 10,822 12,653 13,728 11,862 14.72%
Tax -6,560 -9,038 -7,044 -2,819 -3,176 -3,451 -3,014 13.82%
NP 20,500 28,521 21,631 8,003 9,477 10,277 8,848 15.01%
-
NP to SH 20,500 28,520 21,631 8,002 9,477 10,276 8,848 15.01%
-
Tax Rate 24.24% 24.06% 24.56% 26.05% 25.10% 25.14% 25.41% -
Total Cost 231,818 251,271 175,711 154,033 141,288 124,852 132,058 9.82%
-
Net Worth 431,239 359,550 299,406 243,963 216,864 195,319 171,321 16.61%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 7,322 8,134 8,678 - - - - -
Div Payout % 35.72% 28.52% 40.12% - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 431,239 359,550 299,406 243,963 216,864 195,319 171,321 16.61%
NOSH 162,732 162,692 108,480 108,428 108,432 108,511 108,431 6.99%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 8.12% 10.19% 10.96% 4.94% 6.29% 7.61% 6.28% -
ROE 4.75% 7.93% 7.22% 3.28% 4.37% 5.26% 5.16% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 155.05 171.98 181.91 149.44 139.04 124.53 129.95 2.98%
EPS 12.60 17.53 19.94 7.38 8.74 9.47 8.16 7.50%
DPS 4.50 5.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.21 2.76 2.25 2.00 1.80 1.58 8.99%
Adjusted Per Share Value based on latest NOSH - 108,428
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 58.23 64.57 45.55 37.40 34.80 31.19 32.52 10.18%
EPS 4.73 6.58 4.99 1.85 2.19 2.37 2.04 15.03%
DPS 1.69 1.88 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.9953 0.8298 0.691 0.5631 0.5005 0.4508 0.3954 16.61%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 6.96 4.22 5.80 2.94 2.30 1.49 1.29 -
P/RPS 4.49 2.45 3.19 1.97 1.65 1.20 0.99 28.62%
P/EPS 55.25 24.07 29.09 39.84 26.32 15.73 15.81 23.16%
EY 1.81 4.15 3.44 2.51 3.80 6.36 6.33 -18.81%
DY 0.65 1.18 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.91 2.10 1.31 1.15 0.83 0.82 21.41%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 12/12/17 13/12/16 22/12/15 03/12/14 09/12/13 17/12/12 15/12/11 -
Price 6.01 4.11 4.18 2.76 2.46 1.45 1.23 -
P/RPS 3.88 2.39 2.30 1.85 1.77 1.16 0.95 26.40%
P/EPS 47.71 23.45 20.96 37.40 28.15 15.31 15.07 21.15%
EY 2.10 4.27 4.77 2.67 3.55 6.53 6.63 -17.42%
DY 0.75 1.22 1.91 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.86 1.51 1.23 1.23 0.81 0.78 19.46%

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