[MAGNI] YoY TTM Result on 31-Jul-2018 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- 2.65%
YoY- -19.25%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 1,240,032 1,170,247 1,126,697 1,059,955 1,162,273 931,640 732,958 9.15%
PBT 157,982 152,323 144,204 122,297 148,981 117,771 76,439 12.84%
Tax -36,507 -34,267 -33,084 -28,506 -32,829 -27,699 -18,746 11.73%
NP 121,475 118,056 111,120 93,791 116,152 90,072 57,693 13.19%
-
NP to SH 121,455 118,056 111,121 93,792 116,158 90,070 57,694 13.19%
-
Tax Rate 23.11% 22.50% 22.94% 23.31% 22.04% 23.52% 24.52% -
Total Cost 1,118,557 1,052,191 1,015,577 966,164 1,046,121 841,568 675,265 8.76%
-
Net Worth 702,190 628,503 559,540 486,568 427,985 346,589 217,045 21.59%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 39,444 38,159 40,677 34,987 34,986 33,086 10,850 23.97%
Div Payout % 32.48% 32.32% 36.61% 37.30% 30.12% 36.73% 18.81% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 702,190 628,503 559,540 486,568 427,985 346,589 217,045 21.59%
NOSH 433,950 433,950 162,732 162,732 162,732 162,717 108,522 25.95%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 9.80% 10.09% 9.86% 8.85% 9.99% 9.67% 7.87% -
ROE 17.30% 18.78% 19.86% 19.28% 27.14% 25.99% 26.58% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 286.08 269.98 692.68 651.35 714.23 572.55 675.40 -13.32%
EPS 28.02 27.24 68.32 57.64 71.38 55.35 53.16 -10.11%
DPS 9.10 8.80 25.00 21.50 21.50 20.33 10.00 -1.55%
NAPS 1.62 1.45 3.44 2.99 2.63 2.13 2.00 -3.44%
Adjusted Per Share Value based on latest NOSH - 162,732
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 285.75 269.67 259.64 244.26 267.84 214.69 168.90 9.15%
EPS 27.99 27.20 25.61 21.61 26.77 20.76 13.30 13.19%
DPS 9.09 8.79 9.37 8.06 8.06 7.62 2.50 23.98%
NAPS 1.6181 1.4483 1.2894 1.1213 0.9863 0.7987 0.5002 21.59%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 2.18 2.11 4.85 4.80 7.60 3.99 4.34 -
P/RPS 0.76 0.78 0.70 0.74 1.06 0.70 0.64 2.90%
P/EPS 7.78 7.75 7.10 8.33 10.65 7.21 8.16 -0.79%
EY 12.85 12.91 14.09 12.01 9.39 13.87 12.25 0.79%
DY 4.17 4.17 5.15 4.48 2.83 5.10 2.30 10.41%
P/NAPS 1.35 1.46 1.41 1.61 2.89 1.87 2.17 -7.59%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 14/09/21 08/09/20 11/09/19 12/09/18 14/09/17 15/09/16 09/09/15 -
Price 2.20 2.13 5.78 4.68 7.30 4.15 4.39 -
P/RPS 0.77 0.79 0.83 0.72 1.02 0.72 0.65 2.86%
P/EPS 7.85 7.82 8.46 8.12 10.23 7.50 8.26 -0.84%
EY 12.74 12.79 11.82 12.32 9.78 13.34 12.11 0.84%
DY 4.14 4.13 4.33 4.59 2.95 4.90 2.28 10.44%
P/NAPS 1.36 1.47 1.68 1.57 2.78 1.95 2.20 -7.69%

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