Highlights

[MAGNI] QoQ Annualized Quarter Result on 2020-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 08-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     -12.14%    YoY -     -12.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 1,226,453 1,238,553 1,122,182 1,167,948 1,205,589 1,256,273 1,257,318 -1.64%
  QoQ % -0.98% 10.37% -3.92% -3.12% -4.03% -0.08% -
  Horiz. % 97.55% 98.51% 89.25% 92.89% 95.89% 99.92% 100.00%
PBT 165,313 164,913 124,604 140,780 157,321 160,778 156,668 3.65%
  QoQ % 0.24% 32.35% -11.49% -10.51% -2.15% 2.62% -
  Horiz. % 105.52% 105.26% 79.53% 89.86% 100.42% 102.62% 100.00%
Tax -38,128 -36,158 -29,422 -33,756 -35,514 -36,724 -35,914 4.07%
  QoQ % -5.45% -22.90% 12.84% 4.95% 3.29% -2.26% -
  Horiz. % 106.16% 100.68% 81.92% 93.99% 98.89% 102.26% 100.00%
NP 127,185 128,754 95,182 107,024 121,807 124,054 120,754 3.52%
  QoQ % -1.22% 35.27% -11.06% -12.14% -1.81% 2.73% -
  Horiz. % 105.33% 106.63% 78.82% 88.63% 100.87% 102.73% 100.00%
NP to SH 127,165 128,725 95,182 107,024 121,807 124,054 120,754 3.51%
  QoQ % -1.21% 35.24% -11.06% -12.14% -1.81% 2.73% -
  Horiz. % 105.31% 106.60% 78.82% 88.63% 100.87% 102.73% 100.00%
Tax Rate 23.06 % 21.93 % 23.61 % 23.98 % 22.57 % 22.84 % 22.92 % 0.41%
  QoQ % 5.15% -7.12% -1.54% 6.25% -1.18% -0.35% -
  Horiz. % 100.61% 95.68% 103.01% 104.62% 98.47% 99.65% 100.00%
Total Cost 1,099,268 1,109,798 1,027,000 1,060,924 1,083,782 1,132,218 1,136,564 -2.20%
  QoQ % -0.95% 8.06% -3.20% -2.11% -4.28% -0.38% -
  Horiz. % 96.72% 97.65% 90.36% 93.34% 95.36% 99.62% 100.00%
Net Worth 693,521 680,518 641,507 628,503 606,831 594,238 572,551 13.64%
  QoQ % 1.91% 6.08% 2.07% 3.57% 2.12% 3.79% -
  Horiz. % 121.13% 118.86% 112.04% 109.77% 105.99% 103.79% 100.00%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 48,113 47,968 32,942 34,676 40,874 45,861 44,502 5.34%
  QoQ % 0.30% 45.61% -5.00% -15.16% -10.88% 3.05% -
  Horiz. % 108.11% 107.79% 74.02% 77.92% 91.85% 103.05% 100.00%
Div Payout % 37.84 % 37.26 % 34.61 % 32.40 % 33.56 % 36.97 % 36.85 % 1.78%
  QoQ % 1.56% 7.66% 6.82% -3.46% -9.22% 0.33% -
  Horiz. % 102.69% 101.11% 93.92% 87.92% 91.07% 100.33% 100.00%
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 693,521 680,518 641,507 628,503 606,831 594,238 572,551 13.64%
  QoQ % 1.91% 6.08% 2.07% 3.57% 2.12% 3.79% -
  Horiz. % 121.13% 118.86% 112.04% 109.77% 105.99% 103.79% 100.00%
NOSH 433,451 433,451 433,451 433,451 433,451 433,751 433,751 -0.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.07% 0.00% -
  Horiz. % 99.93% 99.93% 99.93% 99.93% 99.93% 100.00% 100.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 10.37 % 10.40 % 8.48 % 9.16 % 10.10 % 9.87 % 9.60 % 5.28%
  QoQ % -0.29% 22.64% -7.42% -9.31% 2.33% 2.81% -
  Horiz. % 108.02% 108.33% 88.33% 95.42% 105.21% 102.81% 100.00%
ROE 18.34 % 18.92 % 14.84 % 17.03 % 20.07 % 20.88 % 21.09 % -8.90%
  QoQ % -3.07% 27.49% -12.86% -15.15% -3.88% -1.00% -
  Horiz. % 86.96% 89.71% 70.37% 80.75% 95.16% 99.00% 100.00%
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 282.95 285.74 258.89 269.45 278.14 289.63 289.87 -1.60%
  QoQ % -0.98% 10.37% -3.92% -3.12% -3.97% -0.08% -
  Horiz. % 97.61% 98.58% 89.31% 92.96% 95.95% 99.92% 100.00%
EPS 29.34 29.69 21.96 24.68 28.10 28.60 27.84 3.56%
  QoQ % -1.18% 35.20% -11.02% -12.17% -1.75% 2.73% -
  Horiz. % 105.39% 106.65% 78.88% 88.65% 100.93% 102.73% 100.00%
DPS 11.10 11.07 7.60 8.00 9.43 10.57 10.26 5.39%
  QoQ % 0.27% 45.66% -5.00% -15.16% -10.79% 3.02% -
  Horiz. % 108.19% 107.89% 74.07% 77.97% 91.91% 103.02% 100.00%
NAPS 1.6000 1.5700 1.4800 1.4500 1.4000 1.3700 1.3200 13.70%
  QoQ % 1.91% 6.08% 2.07% 3.57% 2.19% 3.79% -
  Horiz. % 121.21% 118.94% 112.12% 109.85% 106.06% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 282.63 285.41 258.60 269.14 277.82 289.50 289.74 -1.64%
  QoQ % -0.97% 10.37% -3.92% -3.12% -4.03% -0.08% -
  Horiz. % 97.55% 98.51% 89.25% 92.89% 95.89% 99.92% 100.00%
EPS 29.30 29.66 21.93 24.66 28.07 28.59 27.83 3.49%
  QoQ % -1.21% 35.25% -11.07% -12.15% -1.82% 2.73% -
  Horiz. % 105.28% 106.58% 78.80% 88.61% 100.86% 102.73% 100.00%
DPS 11.09 11.05 7.59 7.99 9.42 10.57 10.26 5.33%
  QoQ % 0.36% 45.59% -5.01% -15.18% -10.88% 3.02% -
  Horiz. % 108.09% 107.70% 73.98% 77.88% 91.81% 103.02% 100.00%
NAPS 1.5982 1.5682 1.4783 1.4483 1.3984 1.3694 1.3194 13.65%
  QoQ % 1.91% 6.08% 2.07% 3.57% 2.12% 3.79% -
  Horiz. % 121.13% 118.86% 112.04% 109.77% 105.99% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 2.3100 2.1100 2.3100 2.1100 1.8800 2.4500 2.5400 -
P/RPS 0.82 0.74 0.89 0.78 0.68 0.85 0.88 -4.60%
  QoQ % 10.81% -16.85% 14.10% 14.71% -20.00% -3.41% -
  Horiz. % 93.18% 84.09% 101.14% 88.64% 77.27% 96.59% 100.00%
P/EPS 7.87 7.10 10.52 8.55 6.69 8.57 9.12 -9.37%
  QoQ % 10.85% -32.51% 23.04% 27.80% -21.94% -6.03% -
  Horiz. % 86.29% 77.85% 115.35% 93.75% 73.36% 93.97% 100.00%
EY 12.70 14.07 9.51 11.70 14.95 11.67 10.96 10.33%
  QoQ % -9.74% 47.95% -18.72% -21.74% 28.11% 6.48% -
  Horiz. % 115.88% 128.38% 86.77% 106.75% 136.41% 106.48% 100.00%
DY 4.81 5.24 3.29 3.79 5.02 4.32 4.04 12.35%
  QoQ % -8.21% 59.27% -13.19% -24.50% 16.20% 6.93% -
  Horiz. % 119.06% 129.70% 81.44% 93.81% 124.26% 106.93% 100.00%
P/NAPS 1.44 1.34 1.56 1.46 1.34 1.79 1.92 -17.47%
  QoQ % 7.46% -14.10% 6.85% 8.96% -25.14% -6.77% -
  Horiz. % 75.00% 69.79% 81.25% 76.04% 69.79% 93.23% 100.00%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 23/06/21 08/03/21 03/12/20 08/09/20 22/06/20 09/03/20 10/12/19 -
Price 2.3700 2.3400 2.6100 2.1300 2.1100 2.0500 2.5700 -
P/RPS 0.84 0.82 1.01 0.79 0.76 0.71 0.89 -3.78%
  QoQ % 2.44% -18.81% 27.85% 3.95% 7.04% -20.22% -
  Horiz. % 94.38% 92.13% 113.48% 88.76% 85.39% 79.78% 100.00%
P/EPS 8.08 7.88 11.89 8.63 7.51 7.17 9.23 -8.50%
  QoQ % 2.54% -33.73% 37.78% 14.91% 4.74% -22.32% -
  Horiz. % 87.54% 85.37% 128.82% 93.50% 81.37% 77.68% 100.00%
EY 12.38 12.69 8.41 11.59 13.32 13.95 10.83 9.34%
  QoQ % -2.44% 50.89% -27.44% -12.99% -4.52% 28.81% -
  Horiz. % 114.31% 117.17% 77.65% 107.02% 122.99% 128.81% 100.00%
DY 4.68 4.73 2.91 3.76 4.47 5.16 3.99 11.23%
  QoQ % -1.06% 62.54% -22.61% -15.88% -13.37% 29.32% -
  Horiz. % 117.29% 118.55% 72.93% 94.24% 112.03% 129.32% 100.00%
P/NAPS 1.48 1.49 1.76 1.47 1.51 1.50 1.95 -16.81%
  QoQ % -0.67% -15.34% 19.73% -2.65% 0.67% -23.08% -
  Horiz. % 75.90% 76.41% 90.26% 75.38% 77.44% 76.92% 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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS