[MAGNI] QoQ Annualized Quarter Result on 2019-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 1,257,318 1,309,316 1,073,109 1,117,990 1,058,994 1,094,964 1,079,927 10.64% QoQ % -3.97% 22.01% -4.01% 5.57% -3.29% 1.39% - Horiz. % 116.43% 121.24% 99.37% 103.52% 98.06% 101.39% 100.00%
PBT 156,668 160,772 133,104 141,780 119,042 116,372 118,899 20.13% QoQ % -2.55% 20.79% -6.12% 19.10% 2.29% -2.13% - Horiz. % 131.77% 135.22% 111.95% 119.24% 100.12% 97.87% 100.00%
Tax -35,914 -38,744 -30,479 -33,990 -28,606 -28,324 -27,533 19.32% QoQ % 7.30% -27.12% 10.33% -18.82% -1.00% -2.87% - Horiz. % 130.44% 140.72% 110.70% 123.45% 103.90% 102.87% 100.00%
NP 120,754 122,028 102,625 107,789 90,436 88,048 91,366 20.37% QoQ % -1.04% 18.91% -4.79% 19.19% 2.71% -3.63% - Horiz. % 132.17% 133.56% 112.32% 117.98% 98.98% 96.37% 100.00%
NP to SH 120,754 122,028 102,626 107,789 90,436 88,048 91,367 20.37% QoQ % -1.04% 18.91% -4.79% 19.19% 2.71% -3.63% - Horiz. % 132.16% 133.56% 112.32% 117.97% 98.98% 96.37% 100.00%
Tax Rate 22.92 % 24.10 % 22.90 % 23.97 % 24.03 % 24.34 % 23.16 % -0.69% QoQ % -4.90% 5.24% -4.46% -0.25% -1.27% 5.09% - Horiz. % 98.96% 104.06% 98.88% 103.50% 103.76% 105.09% 100.00%
Total Cost 1,136,564 1,187,288 970,484 1,010,201 968,558 1,006,916 988,561 9.72% QoQ % -4.27% 22.34% -3.93% 4.30% -3.81% 1.86% - Horiz. % 114.97% 120.10% 98.17% 102.19% 97.98% 101.86% 100.00%
Net Worth 572,551 559,540 528,879 520,742 493,077 486,568 465,413 14.77% QoQ % 2.33% 5.80% 1.56% 5.61% 1.34% 4.55% - Horiz. % 123.02% 120.22% 113.64% 111.89% 105.94% 104.55% 100.00%
Dividend 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 44,502 45,543 37,428 39,055 32,546 32,546 32,546 23.12% QoQ % -2.29% 21.68% -4.17% 20.00% 0.00% 0.00% - Horiz. % 136.74% 139.94% 115.00% 120.00% 100.00% 100.00% 100.00%
Div Payout % 36.85 % 37.32 % 36.47 % 36.23 % 35.99 % 36.96 % 35.62 % 2.28% QoQ % -1.26% 2.33% 0.66% 0.67% -2.62% 3.76% - Horiz. % 103.45% 104.77% 102.39% 101.71% 101.04% 103.76% 100.00%
Equity 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 572,551 559,540 528,879 520,742 493,077 486,568 465,413 14.77% QoQ % 2.33% 5.80% 1.56% 5.61% 1.34% 4.55% - Horiz. % 123.02% 120.22% 113.64% 111.89% 105.94% 104.55% 100.00%
NOSH 433,751 162,657 162,732 162,732 162,732 162,732 162,732 91.90% QoQ % 166.67% -0.05% 0.00% 0.00% 0.00% 0.00% - Horiz. % 266.54% 99.95% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 9.60 % 9.32 % 9.56 % 9.64 % 8.54 % 8.04 % 8.46 % 8.77% QoQ % 3.00% -2.51% -0.83% 12.88% 6.22% -4.96% - Horiz. % 113.48% 110.17% 113.00% 113.95% 100.95% 95.04% 100.00%
ROE 21.09 % 21.81 % 19.40 % 20.70 % 18.34 % 18.10 % 19.63 % 4.89% QoQ % -3.30% 12.42% -6.28% 12.87% 1.33% -7.79% - Horiz. % 107.44% 111.11% 98.83% 105.45% 93.43% 92.21% 100.00%
Per Share 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 289.87 804.96 659.43 687.01 650.76 672.86 663.62 -42.34% QoQ % -63.99% 22.07% -4.01% 5.57% -3.28% 1.39% - Horiz. % 43.68% 121.30% 99.37% 103.52% 98.06% 101.39% 100.00%
EPS 27.84 75.04 63.06 66.24 55.58 54.12 56.15 -37.28% QoQ % -62.90% 19.00% -4.80% 19.18% 2.70% -3.62% - Horiz. % 49.58% 133.64% 112.31% 117.97% 98.98% 96.38% 100.00%
DPS 10.26 28.00 23.00 24.00 20.00 20.00 20.00 -35.84% QoQ % -63.36% 21.74% -4.17% 20.00% 0.00% 0.00% - Horiz. % 51.30% 140.00% 115.00% 120.00% 100.00% 100.00% 100.00%
NAPS 1.3200 3.4400 3.2500 3.2000 3.0300 2.9900 2.8600 -40.19% QoQ % -61.63% 5.85% 1.56% 5.61% 1.34% 4.55% - Horiz. % 46.15% 120.28% 113.64% 111.89% 105.94% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 289.74 301.72 247.29 257.63 244.04 252.32 248.86 10.64% QoQ % -3.97% 22.01% -4.01% 5.57% -3.28% 1.39% - Horiz. % 116.43% 121.24% 99.37% 103.52% 98.06% 101.39% 100.00%
EPS 27.83 28.12 23.65 24.84 20.84 20.29 21.05 20.40% QoQ % -1.03% 18.90% -4.79% 19.19% 2.71% -3.61% - Horiz. % 132.21% 133.59% 112.35% 118.00% 99.00% 96.39% 100.00%
DPS 10.26 10.50 8.63 9.00 7.50 7.50 7.50 23.16% QoQ % -2.29% 21.67% -4.11% 20.00% 0.00% 0.00% - Horiz. % 136.80% 140.00% 115.07% 120.00% 100.00% 100.00% 100.00%
NAPS 1.3194 1.2894 1.2188 1.2000 1.1363 1.1213 1.0725 14.77% QoQ % 2.33% 5.79% 1.57% 5.61% 1.34% 4.55% - Horiz. % 123.02% 120.22% 113.64% 111.89% 105.95% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 2.5400 4.8500 4.6500 4.3600 4.4500 4.8000 4.5100 -
P/RPS 0.88 0.60 0.71 0.63 0.68 0.71 0.68 18.70% QoQ % 46.67% -15.49% 12.70% -7.35% -4.23% 4.41% - Horiz. % 129.41% 88.24% 104.41% 92.65% 100.00% 104.41% 100.00%
P/EPS 9.12 6.46 7.37 6.58 8.01 8.87 8.03 8.83% QoQ % 41.18% -12.35% 12.01% -17.85% -9.70% 10.46% - Horiz. % 113.57% 80.45% 91.78% 81.94% 99.75% 110.46% 100.00%
EY 10.96 15.47 13.56 15.19 12.49 11.27 12.45 -8.13% QoQ % -29.15% 14.09% -10.73% 21.62% 10.83% -9.48% - Horiz. % 88.03% 124.26% 108.92% 122.01% 100.32% 90.52% 100.00%
DY 4.04 5.77 4.95 5.50 4.49 4.17 4.43 -5.94% QoQ % -29.98% 16.57% -10.00% 22.49% 7.67% -5.87% - Horiz. % 91.20% 130.25% 111.74% 124.15% 101.35% 94.13% 100.00%
P/NAPS 1.92 1.41 1.43 1.36 1.47 1.61 1.58 13.83% QoQ % 36.17% -1.40% 5.15% -7.48% -8.70% 1.90% - Horiz. % 121.52% 89.24% 90.51% 86.08% 93.04% 101.90% 100.00%
Price Multiplier on Announcement Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 10/12/19 11/09/19 21/06/19 18/03/19 12/12/18 12/09/18 22/06/18 -
Price 2.5700 5.7800 5.1000 4.6600 4.1500 4.6800 5.1000 -
P/RPS 0.89 0.72 0.77 0.68 0.64 0.70 0.77 10.11% QoQ % 23.61% -6.49% 13.24% 6.25% -8.57% -9.09% - Horiz. % 115.58% 93.51% 100.00% 88.31% 83.12% 90.91% 100.00%
P/EPS 9.23 7.70 8.09 7.04 7.47 8.65 9.08 1.10% QoQ % 19.87% -4.82% 14.91% -5.76% -13.64% -4.74% - Horiz. % 101.65% 84.80% 89.10% 77.53% 82.27% 95.26% 100.00%
EY 10.83 12.98 12.37 14.21 13.39 11.56 11.01 -1.09% QoQ % -16.56% 4.93% -12.95% 6.12% 15.83% 5.00% - Horiz. % 98.37% 117.89% 112.35% 129.06% 121.62% 105.00% 100.00%
DY 3.99 4.84 4.51 5.15 4.82 4.27 3.92 1.18% QoQ % -17.56% 7.32% -12.43% 6.85% 12.88% 8.93% - Horiz. % 101.79% 123.47% 115.05% 131.38% 122.96% 108.93% 100.00%
P/NAPS 1.95 1.68 1.57 1.46 1.37 1.57 1.78 6.25% QoQ % 16.07% 7.01% 7.53% 6.57% -12.74% -11.80% - Horiz. % 109.55% 94.38% 88.20% 82.02% 76.97% 88.20% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MGOtrResults 31 Jan 2019.pdf 
