Highlights

[MAGNI] QoQ Annualized Quarter Result on 2019-04-30 [#4]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 21-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 30-Apr-2019  [#4]
Profit Trend QoQ -     -4.79%    YoY -     12.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 1,256,273 1,257,318 1,309,316 1,073,109 1,117,990 1,058,994 1,094,964 9.57%
  QoQ % -0.08% -3.97% 22.01% -4.01% 5.57% -3.29% -
  Horiz. % 114.73% 114.83% 119.58% 98.00% 102.10% 96.71% 100.00%
PBT 160,778 156,668 160,772 133,104 141,780 119,042 116,372 23.97%
  QoQ % 2.62% -2.55% 20.79% -6.12% 19.10% 2.29% -
  Horiz. % 138.16% 134.63% 138.15% 114.38% 121.83% 102.29% 100.00%
Tax -36,724 -35,914 -38,744 -30,479 -33,990 -28,606 -28,324 18.85%
  QoQ % -2.26% 7.30% -27.12% 10.33% -18.82% -1.00% -
  Horiz. % 129.66% 126.80% 136.79% 107.61% 120.01% 101.00% 100.00%
NP 124,054 120,754 122,028 102,625 107,789 90,436 88,048 25.60%
  QoQ % 2.73% -1.04% 18.91% -4.79% 19.19% 2.71% -
  Horiz. % 140.89% 137.15% 138.59% 116.56% 122.42% 102.71% 100.00%
NP to SH 124,054 120,754 122,028 102,626 107,789 90,436 88,048 25.60%
  QoQ % 2.73% -1.04% 18.91% -4.79% 19.19% 2.71% -
  Horiz. % 140.89% 137.15% 138.59% 116.56% 122.42% 102.71% 100.00%
Tax Rate 22.84 % 22.92 % 24.10 % 22.90 % 23.97 % 24.03 % 24.34 % -4.14%
  QoQ % -0.35% -4.90% 5.24% -4.46% -0.25% -1.27% -
  Horiz. % 93.84% 94.17% 99.01% 94.08% 98.48% 98.73% 100.00%
Total Cost 1,132,218 1,136,564 1,187,288 970,484 1,010,201 968,558 1,006,916 8.11%
  QoQ % -0.38% -4.27% 22.34% -3.93% 4.30% -3.81% -
  Horiz. % 112.44% 112.88% 117.91% 96.38% 100.33% 96.19% 100.00%
Net Worth 594,238 572,551 559,540 528,879 520,742 493,077 486,568 14.21%
  QoQ % 3.79% 2.33% 5.80% 1.56% 5.61% 1.34% -
  Horiz. % 122.13% 117.67% 115.00% 108.70% 107.02% 101.34% 100.00%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 45,861 44,502 45,543 37,428 39,055 32,546 32,546 25.61%
  QoQ % 3.05% -2.29% 21.68% -4.17% 20.00% 0.00% -
  Horiz. % 140.91% 136.74% 139.94% 115.00% 120.00% 100.00% 100.00%
Div Payout % 36.97 % 36.85 % 37.32 % 36.47 % 36.23 % 35.99 % 36.96 % 0.02%
  QoQ % 0.33% -1.26% 2.33% 0.66% 0.67% -2.62% -
  Horiz. % 100.03% 99.70% 100.97% 98.67% 98.02% 97.38% 100.00%
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 594,238 572,551 559,540 528,879 520,742 493,077 486,568 14.21%
  QoQ % 3.79% 2.33% 5.80% 1.56% 5.61% 1.34% -
  Horiz. % 122.13% 117.67% 115.00% 108.70% 107.02% 101.34% 100.00%
NOSH 433,751 433,751 162,657 162,732 162,732 162,732 162,732 91.90%
  QoQ % 0.00% 166.67% -0.05% 0.00% 0.00% 0.00% -
  Horiz. % 266.54% 266.54% 99.95% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 9.87 % 9.60 % 9.32 % 9.56 % 9.64 % 8.54 % 8.04 % 14.61%
  QoQ % 2.81% 3.00% -2.51% -0.83% 12.88% 6.22% -
  Horiz. % 122.76% 119.40% 115.92% 118.91% 119.90% 106.22% 100.00%
ROE 20.88 % 21.09 % 21.81 % 19.40 % 20.70 % 18.34 % 18.10 % 9.97%
  QoQ % -1.00% -3.30% 12.42% -6.28% 12.87% 1.33% -
  Horiz. % 115.36% 116.52% 120.50% 107.18% 114.36% 101.33% 100.00%
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 289.63 289.87 804.96 659.43 687.01 650.76 672.86 -42.90%
  QoQ % -0.08% -63.99% 22.07% -4.01% 5.57% -3.28% -
  Horiz. % 43.04% 43.08% 119.63% 98.00% 102.10% 96.72% 100.00%
EPS 28.60 27.84 75.04 63.06 66.24 55.58 54.12 -34.56%
  QoQ % 2.73% -62.90% 19.00% -4.80% 19.18% 2.70% -
  Horiz. % 52.85% 51.44% 138.65% 116.52% 122.39% 102.70% 100.00%
DPS 10.57 10.26 28.00 23.00 24.00 20.00 20.00 -34.56%
  QoQ % 3.02% -63.36% 21.74% -4.17% 20.00% 0.00% -
  Horiz. % 52.85% 51.30% 140.00% 115.00% 120.00% 100.00% 100.00%
NAPS 1.3700 1.3200 3.4400 3.2500 3.2000 3.0300 2.9900 -40.48%
  QoQ % 3.79% -61.63% 5.85% 1.56% 5.61% 1.34% -
  Horiz. % 45.82% 44.15% 115.05% 108.70% 107.02% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 289.50 289.74 301.72 247.29 257.63 244.04 252.32 9.57%
  QoQ % -0.08% -3.97% 22.01% -4.01% 5.57% -3.28% -
  Horiz. % 114.74% 114.83% 119.58% 98.01% 102.10% 96.72% 100.00%
EPS 28.59 27.83 28.12 23.65 24.84 20.84 20.29 25.61%
  QoQ % 2.73% -1.03% 18.90% -4.79% 19.19% 2.71% -
  Horiz. % 140.91% 137.16% 138.59% 116.56% 122.42% 102.71% 100.00%
DPS 10.57 10.26 10.50 8.63 9.00 7.50 7.50 25.62%
  QoQ % 3.02% -2.29% 21.67% -4.11% 20.00% 0.00% -
  Horiz. % 140.93% 136.80% 140.00% 115.07% 120.00% 100.00% 100.00%
NAPS 1.3694 1.3194 1.2894 1.2188 1.2000 1.1363 1.1213 14.21%
  QoQ % 3.79% 2.33% 5.79% 1.57% 5.61% 1.34% -
  Horiz. % 122.13% 117.67% 114.99% 108.70% 107.02% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 2.4500 2.5400 4.8500 4.6500 4.3600 4.4500 4.8000 -
P/RPS 0.85 0.88 0.60 0.71 0.63 0.68 0.71 12.71%
  QoQ % -3.41% 46.67% -15.49% 12.70% -7.35% -4.23% -
  Horiz. % 119.72% 123.94% 84.51% 100.00% 88.73% 95.77% 100.00%
P/EPS 8.57 9.12 6.46 7.37 6.58 8.01 8.87 -2.26%
  QoQ % -6.03% 41.18% -12.35% 12.01% -17.85% -9.70% -
  Horiz. % 96.62% 102.82% 72.83% 83.09% 74.18% 90.30% 100.00%
EY 11.67 10.96 15.47 13.56 15.19 12.49 11.27 2.35%
  QoQ % 6.48% -29.15% 14.09% -10.73% 21.62% 10.83% -
  Horiz. % 103.55% 97.25% 137.27% 120.32% 134.78% 110.83% 100.00%
DY 4.32 4.04 5.77 4.95 5.50 4.49 4.17 2.38%
  QoQ % 6.93% -29.98% 16.57% -10.00% 22.49% 7.67% -
  Horiz. % 103.60% 96.88% 138.37% 118.71% 131.89% 107.67% 100.00%
P/NAPS 1.79 1.92 1.41 1.43 1.36 1.47 1.61 7.30%
  QoQ % -6.77% 36.17% -1.40% 5.15% -7.48% -8.70% -
  Horiz. % 111.18% 119.25% 87.58% 88.82% 84.47% 91.30% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 09/03/20 10/12/19 11/09/19 21/06/19 18/03/19 12/12/18 12/09/18 -
Price 2.0500 2.5700 5.7800 5.1000 4.6600 4.1500 4.6800 -
P/RPS 0.71 0.89 0.72 0.77 0.68 0.64 0.70 0.95%
  QoQ % -20.22% 23.61% -6.49% 13.24% 6.25% -8.57% -
  Horiz. % 101.43% 127.14% 102.86% 110.00% 97.14% 91.43% 100.00%
P/EPS 7.17 9.23 7.70 8.09 7.04 7.47 8.65 -11.73%
  QoQ % -22.32% 19.87% -4.82% 14.91% -5.76% -13.64% -
  Horiz. % 82.89% 106.71% 89.02% 93.53% 81.39% 86.36% 100.00%
EY 13.95 10.83 12.98 12.37 14.21 13.39 11.56 13.31%
  QoQ % 28.81% -16.56% 4.93% -12.95% 6.12% 15.83% -
  Horiz. % 120.67% 93.69% 112.28% 107.01% 122.92% 115.83% 100.00%
DY 5.16 3.99 4.84 4.51 5.15 4.82 4.27 13.41%
  QoQ % 29.32% -17.56% 7.32% -12.43% 6.85% 12.88% -
  Horiz. % 120.84% 93.44% 113.35% 105.62% 120.61% 112.88% 100.00%
P/NAPS 1.50 1.95 1.68 1.57 1.46 1.37 1.57 -2.99%
  QoQ % -23.08% 16.07% 7.01% 7.53% 6.57% -12.74% -
  Horiz. % 95.54% 124.20% 107.01% 100.00% 92.99% 87.26% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

339  380  599  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.36+0.005 
 SAMAIDEN 1.90+0.22 
 MESTRON 0.23+0.015 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS