[MAGNI] YoY TTM 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- -3.44%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 1,134,799 1,014,090 768,264 688,789 600,640 518,440 494,654 14.82%
PBT 138,482 126,655 94,292 54,836 47,952 44,055 30,177 28.88%
Tax -30,351 -29,693 -22,971 -13,415 -12,162 -11,010 -7,766 25.47%
NP 108,131 96,962 71,321 41,421 35,790 33,045 22,411 29.96%
-
NP to SH 108,138 96,959 71,323 41,420 35,788 33,044 22,409 29.96%
-
Tax Rate 21.92% 23.44% 24.36% 24.46% 25.36% 24.99% 25.73% -
Total Cost 1,026,668 917,128 696,943 647,368 564,850 485,395 472,243 13.80%
-
Net Worth 431,239 359,550 216,960 243,963 216,864 195,319 171,321 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 34,174 32,542 19,528 14,101 14,099 9,766 6,232 32.75%
Div Payout % 31.60% 33.56% 27.38% 34.04% 39.40% 29.56% 27.81% -
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 431,239 359,550 216,960 243,963 216,864 195,319 171,321 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 9.53% 9.56% 9.28% 6.01% 5.96% 6.37% 4.53% -
ROE 25.08% 26.97% 32.87% 16.98% 16.50% 16.92% 13.08% -
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 697.34 623.32 708.21 635.25 553.93 477.78 456.19 7.32%
EPS 66.45 59.60 65.75 38.20 33.00 30.45 20.67 21.46%
DPS 21.00 20.00 18.00 13.00 13.00 9.00 5.75 24.07%
NAPS 2.65 2.21 2.00 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 261.50 233.69 177.04 158.73 138.41 119.47 113.99 14.82%
EPS 24.92 22.34 16.44 9.54 8.25 7.61 5.16 29.98%
DPS 7.88 7.50 4.50 3.25 3.25 2.25 1.44 32.71%
NAPS 0.9938 0.8286 0.50 0.5622 0.4997 0.4501 0.3948 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 1.00 0.68 0.82 0.46 0.42 0.31 0.28 23.61%
P/EPS 10.47 7.08 8.82 7.70 6.97 4.89 6.24 8.99%
EY 9.55 14.12 11.34 12.99 14.35 20.44 16.02 -8.25%
DY 3.02 4.74 3.10 4.42 5.65 6.04 4.46 -6.28%
P/NAPS 2.63 1.91 2.90 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 0.86 0.66 0.59 0.43 0.44 0.30 0.27 21.27%
P/EPS 9.04 6.90 6.36 7.23 7.45 4.76 5.95 7.21%
EY 11.06 14.50 15.73 13.84 13.42 21.00 16.80 -6.72%
DY 3.49 4.87 4.31 4.71 5.28 6.21 4.67 -4.73%
P/NAPS 2.27 1.86 2.09 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