[MAGNI] QoQ Annualized Quarter Result on 2019-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 1,205,589 1,256,273 1,257,318 1,309,316 1,073,109 1,117,990 1,058,994 9.04% QoQ % -4.03% -0.08% -3.97% 22.01% -4.01% 5.57% - Horiz. % 113.84% 118.63% 118.73% 123.64% 101.33% 105.57% 100.00%
PBT 157,321 160,778 156,668 160,772 133,104 141,780 119,042 20.45% QoQ % -2.15% 2.62% -2.55% 20.79% -6.12% 19.10% - Horiz. % 132.16% 135.06% 131.61% 135.05% 111.81% 119.10% 100.00%
Tax -35,514 -36,724 -35,914 -38,744 -30,479 -33,990 -28,606 15.53% QoQ % 3.29% -2.26% 7.30% -27.12% 10.33% -18.82% - Horiz. % 124.15% 128.38% 125.55% 135.44% 106.55% 118.82% 100.00%
NP 121,807 124,054 120,754 122,028 102,625 107,789 90,436 21.98% QoQ % -1.81% 2.73% -1.04% 18.91% -4.79% 19.19% - Horiz. % 134.69% 137.17% 133.52% 134.93% 113.48% 119.19% 100.00%
NP to SH 121,807 124,054 120,754 122,028 102,626 107,789 90,436 21.98% QoQ % -1.81% 2.73% -1.04% 18.91% -4.79% 19.19% - Horiz. % 134.69% 137.17% 133.52% 134.93% 113.48% 119.19% 100.00%
Tax Rate 22.57 % 22.84 % 22.92 % 24.10 % 22.90 % 23.97 % 24.03 % -4.10% QoQ % -1.18% -0.35% -4.90% 5.24% -4.46% -0.25% - Horiz. % 93.92% 95.05% 95.38% 100.29% 95.30% 99.75% 100.00%
Total Cost 1,083,782 1,132,218 1,136,564 1,187,288 970,484 1,010,201 968,558 7.79% QoQ % -4.28% -0.38% -4.27% 22.34% -3.93% 4.30% - Horiz. % 111.90% 116.90% 117.35% 122.58% 100.20% 104.30% 100.00%
Net Worth 606,831 594,238 572,551 559,540 528,879 520,742 493,077 14.86% QoQ % 2.12% 3.79% 2.33% 5.80% 1.56% 5.61% - Horiz. % 123.07% 120.52% 116.12% 113.48% 107.26% 105.61% 100.00%
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 40,874 45,861 44,502 45,543 37,428 39,055 32,546 16.42% QoQ % -10.88% 3.05% -2.29% 21.68% -4.17% 20.00% - Horiz. % 125.59% 140.91% 136.74% 139.94% 115.00% 120.00% 100.00%
Div Payout % 33.56 % 36.97 % 36.85 % 37.32 % 36.47 % 36.23 % 35.99 % -4.56% QoQ % -9.22% 0.33% -1.26% 2.33% 0.66% 0.67% - Horiz. % 93.25% 102.72% 102.39% 103.70% 101.33% 100.67% 100.00%
Equity 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 606,831 594,238 572,551 559,540 528,879 520,742 493,077 14.86% QoQ % 2.12% 3.79% 2.33% 5.80% 1.56% 5.61% - Horiz. % 123.07% 120.52% 116.12% 113.48% 107.26% 105.61% 100.00%
NOSH 433,451 433,751 433,751 162,657 162,732 162,732 162,732 92.27% QoQ % -0.07% 0.00% 166.67% -0.05% 0.00% 0.00% - Horiz. % 266.36% 266.54% 266.54% 99.95% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 10.10 % 9.87 % 9.60 % 9.32 % 9.56 % 9.64 % 8.54 % 11.85% QoQ % 2.33% 2.81% 3.00% -2.51% -0.83% 12.88% - Horiz. % 118.27% 115.57% 112.41% 109.13% 111.94% 112.88% 100.00%
ROE 20.07 % 20.88 % 21.09 % 21.81 % 19.40 % 20.70 % 18.34 % 6.20% QoQ % -3.88% -1.00% -3.30% 12.42% -6.28% 12.87% - Horiz. % 109.43% 113.85% 114.99% 118.92% 105.78% 112.87% 100.00%
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 278.14 289.63 289.87 804.96 659.43 687.01 650.76 -43.29% QoQ % -3.97% -0.08% -63.99% 22.07% -4.01% 5.57% - Horiz. % 42.74% 44.51% 44.54% 123.70% 101.33% 105.57% 100.00%
EPS 28.10 28.60 27.84 75.04 63.06 66.24 55.58 -36.56% QoQ % -1.75% 2.73% -62.90% 19.00% -4.80% 19.18% - Horiz. % 50.56% 51.46% 50.09% 135.01% 113.46% 119.18% 100.00%
DPS 9.43 10.57 10.26 28.00 23.00 24.00 20.00 -39.45% QoQ % -10.79% 3.02% -63.36% 21.74% -4.17% 20.00% - Horiz. % 47.15% 52.85% 51.30% 140.00% 115.00% 120.00% 100.00%
NAPS 1.4000 1.3700 1.3200 3.4400 3.2500 3.2000 3.0300 -40.26% QoQ % 2.19% 3.79% -61.63% 5.85% 1.56% 5.61% - Horiz. % 46.20% 45.21% 43.56% 113.53% 107.26% 105.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 277.82 289.50 289.74 301.72 247.29 257.63 244.04 9.04% QoQ % -4.03% -0.08% -3.97% 22.01% -4.01% 5.57% - Horiz. % 113.84% 118.63% 118.73% 123.64% 101.33% 105.57% 100.00%
EPS 28.07 28.59 27.83 28.12 23.65 24.84 20.84 21.99% QoQ % -1.82% 2.73% -1.03% 18.90% -4.79% 19.19% - Horiz. % 134.69% 137.19% 133.54% 134.93% 113.48% 119.19% 100.00%
DPS 9.42 10.57 10.26 10.50 8.63 9.00 7.50 16.43% QoQ % -10.88% 3.02% -2.29% 21.67% -4.11% 20.00% - Horiz. % 125.60% 140.93% 136.80% 140.00% 115.07% 120.00% 100.00%
NAPS 1.3984 1.3694 1.3194 1.2894 1.2188 1.2000 1.1363 14.85% QoQ % 2.12% 3.79% 2.33% 5.79% 1.57% 5.61% - Horiz. % 123.07% 120.51% 116.11% 113.47% 107.26% 105.61% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 1.8800 2.4500 2.5400 4.8500 4.6500 4.3600 4.4500 -
P/RPS 0.68 0.85 0.88 0.60 0.71 0.63 0.68 - QoQ % -20.00% -3.41% 46.67% -15.49% 12.70% -7.35% - Horiz. % 100.00% 125.00% 129.41% 88.24% 104.41% 92.65% 100.00%
P/EPS 6.69 8.57 9.12 6.46 7.37 6.58 8.01 -11.32% QoQ % -21.94% -6.03% 41.18% -12.35% 12.01% -17.85% - Horiz. % 83.52% 106.99% 113.86% 80.65% 92.01% 82.15% 100.00%
EY 14.95 11.67 10.96 15.47 13.56 15.19 12.49 12.75% QoQ % 28.11% 6.48% -29.15% 14.09% -10.73% 21.62% - Horiz. % 119.70% 93.43% 87.75% 123.86% 108.57% 121.62% 100.00%
DY 5.02 4.32 4.04 5.77 4.95 5.50 4.49 7.73% QoQ % 16.20% 6.93% -29.98% 16.57% -10.00% 22.49% - Horiz. % 111.80% 96.21% 89.98% 128.51% 110.24% 122.49% 100.00%
P/NAPS 1.34 1.79 1.92 1.41 1.43 1.36 1.47 -5.99% QoQ % -25.14% -6.77% 36.17% -1.40% 5.15% -7.48% - Horiz. % 91.16% 121.77% 130.61% 95.92% 97.28% 92.52% 100.00%
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 22/06/20 09/03/20 10/12/19 11/09/19 21/06/19 18/03/19 12/12/18 -
Price 2.1100 2.0500 2.5700 5.7800 5.1000 4.6600 4.1500 -
P/RPS 0.76 0.71 0.89 0.72 0.77 0.68 0.64 12.15% QoQ % 7.04% -20.22% 23.61% -6.49% 13.24% 6.25% - Horiz. % 118.75% 110.94% 139.06% 112.50% 120.31% 106.25% 100.00%
P/EPS 7.51 7.17 9.23 7.70 8.09 7.04 7.47 0.36% QoQ % 4.74% -22.32% 19.87% -4.82% 14.91% -5.76% - Horiz. % 100.54% 95.98% 123.56% 103.08% 108.30% 94.24% 100.00%
EY 13.32 13.95 10.83 12.98 12.37 14.21 13.39 -0.35% QoQ % -4.52% 28.81% -16.56% 4.93% -12.95% 6.12% - Horiz. % 99.48% 104.18% 80.88% 96.94% 92.38% 106.12% 100.00%
DY 4.47 5.16 3.99 4.84 4.51 5.15 4.82 -4.91% QoQ % -13.37% 29.32% -17.56% 7.32% -12.43% 6.85% - Horiz. % 92.74% 107.05% 82.78% 100.41% 93.57% 106.85% 100.00%
P/NAPS 1.51 1.50 1.95 1.68 1.57 1.46 1.37 6.71% QoQ % 0.67% -23.08% 16.07% 7.01% 7.53% 6.57% - Horiz. % 110.22% 109.49% 142.34% 122.63% 114.60% 106.57% 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
Magni - Quarter Ended 31 July 2019.pdf 
