[MAGNI] YoY TTM Result on 31-Jan-2015 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
16-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 6.4%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 1,158,979 1,034,292 836,809 702,093 625,519 546,710 512,885 14.53%
PBT 141,819 132,628 105,353 58,066 54,647 46,720 34,723 26.40%
Tax -32,090 -32,188 -25,459 -13,993 -13,874 -11,746 -8,879 23.85%
NP 109,729 100,440 79,894 44,073 40,773 34,974 25,844 27.22%
-
NP to SH 109,727 100,447 79,896 44,071 40,772 34,973 25,843 27.22%
-
Tax Rate 22.63% 24.27% 24.17% 24.10% 25.39% 25.14% 25.57% -
Total Cost 1,049,250 933,852 756,915 658,020 584,746 511,736 487,041 13.63%
-
Net Worth 455,649 380,816 312,401 217,022 232,177 204,968 180,056 16.71%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 35,801 34,171 24,050 12,289 14,101 15,189 6,232 33.79%
Div Payout % 32.63% 34.02% 30.10% 27.89% 34.59% 43.43% 24.12% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 455,649 380,816 312,401 217,022 232,177 204,968 180,056 16.71%
NOSH 162,732 162,742 162,709 108,511 108,494 108,448 108,467 6.98%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 9.47% 9.71% 9.55% 6.28% 6.52% 6.40% 5.04% -
ROE 24.08% 26.38% 25.57% 20.31% 17.56% 17.06% 14.35% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 712.20 635.54 514.30 647.02 576.55 504.12 472.85 7.05%
EPS 67.43 61.72 49.10 40.61 37.58 32.25 23.83 18.91%
DPS 22.00 21.00 14.78 11.33 13.00 14.00 5.75 25.03%
NAPS 2.80 2.34 1.92 2.00 2.14 1.89 1.66 9.09%
Adjusted Per Share Value based on latest NOSH - 108,511
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 267.49 238.71 193.13 162.04 144.37 126.18 118.37 14.53%
EPS 25.32 23.18 18.44 10.17 9.41 8.07 5.96 27.23%
DPS 8.26 7.89 5.55 2.84 3.25 3.51 1.44 33.75%
NAPS 1.0516 0.8789 0.721 0.5009 0.5359 0.4731 0.4156 16.71%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 4.97 4.80 4.17 2.82 2.19 1.45 1.26 -
P/RPS 0.70 0.76 0.81 0.44 0.38 0.29 0.27 17.19%
P/EPS 7.37 7.78 8.49 6.94 5.83 4.50 5.29 5.67%
EY 13.57 12.86 11.78 14.40 17.16 22.24 18.91 -5.37%
DY 4.43 4.37 3.54 4.02 5.94 9.66 4.56 -0.48%
P/NAPS 1.78 2.05 2.17 1.41 1.02 0.77 0.76 15.22%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 15/03/18 16/03/17 18/03/16 16/03/15 26/03/14 12/03/13 21/03/12 -
Price 4.54 5.16 4.48 2.91 2.38 1.46 1.22 -
P/RPS 0.64 0.81 0.87 0.45 0.41 0.29 0.26 16.18%
P/EPS 6.73 8.36 9.12 7.16 6.33 4.53 5.12 4.65%
EY 14.85 11.96 10.96 13.96 15.79 22.09 19.53 -4.45%
DY 4.85 4.07 3.30 3.89 5.46 9.59 4.71 0.48%
P/NAPS 1.62 2.21 2.33 1.46 1.11 0.77 0.73 14.19%

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