Highlights

[MAGNI] QoQ Annualized Quarter Result on 2019-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 11-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jul-2019  [#1]
Profit Trend QoQ -     18.91%    YoY -     38.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS