Highlights

[MAGNI] QoQ Cumulative Quarter Result on 2020-01-31 [#3]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 09-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jan-2020  [#3]
Profit Trend QoQ -     54.10%    YoY -     15.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 561,091 291,987 1,205,589 942,205 628,659 327,329 1,073,109 -34.97%
  QoQ % 92.16% -75.78% 27.95% 49.88% 92.06% -69.50% -
  Horiz. % 52.29% 27.21% 112.35% 87.80% 58.58% 30.50% 100.00%
PBT 62,302 35,195 157,321 120,584 78,334 40,193 133,104 -39.58%
  QoQ % 77.02% -77.63% 30.47% 53.94% 94.89% -69.80% -
  Horiz. % 46.81% 26.44% 118.19% 90.59% 58.85% 30.20% 100.00%
Tax -14,711 -8,439 -35,514 -27,543 -17,957 -9,686 -30,479 -38.33%
  QoQ % -74.32% 76.24% -28.94% -53.38% -85.39% 68.22% -
  Horiz. % 48.27% 27.69% 116.52% 90.37% 58.92% 31.78% 100.00%
NP 47,591 26,756 121,807 93,041 60,377 30,507 102,625 -39.95%
  QoQ % 77.87% -78.03% 30.92% 54.10% 97.91% -70.27% -
  Horiz. % 46.37% 26.07% 118.69% 90.66% 58.83% 29.73% 100.00%
NP to SH 47,591 26,756 121,807 93,041 60,377 30,507 102,626 -39.95%
  QoQ % 77.87% -78.03% 30.92% 54.10% 97.91% -70.27% -
  Horiz. % 46.37% 26.07% 118.69% 90.66% 58.83% 29.73% 100.00%
Tax Rate 23.61 % 23.98 % 22.57 % 22.84 % 22.92 % 24.10 % 22.90 % 2.05%
  QoQ % -1.54% 6.25% -1.18% -0.35% -4.90% 5.24% -
  Horiz. % 103.10% 104.72% 98.56% 99.74% 100.09% 105.24% 100.00%
Total Cost 513,500 265,231 1,083,782 849,164 568,282 296,822 970,484 -34.46%
  QoQ % 93.60% -75.53% 27.63% 49.43% 91.46% -69.42% -
  Horiz. % 52.91% 27.33% 111.67% 87.50% 58.56% 30.58% 100.00%
Net Worth 641,507 628,503 606,831 594,238 572,551 559,540 528,879 13.67%
  QoQ % 2.07% 3.57% 2.12% 3.79% 2.33% 5.80% -
  Horiz. % 121.30% 118.84% 114.74% 112.36% 108.26% 105.80% 100.00%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 16,471 8,669 40,874 34,396 22,251 11,385 37,428 -42.00%
  QoQ % 90.00% -78.79% 18.83% 54.58% 95.43% -69.58% -
  Horiz. % 44.01% 23.16% 109.21% 91.90% 59.45% 30.42% 100.00%
Div Payout % 34.61 % 32.40 % 33.56 % 36.97 % 36.85 % 37.32 % 36.47 % -3.41%
  QoQ % 6.82% -3.46% -9.22% 0.33% -1.26% 2.33% -
  Horiz. % 94.90% 88.84% 92.02% 101.37% 101.04% 102.33% 100.00%
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 641,507 628,503 606,831 594,238 572,551 559,540 528,879 13.67%
  QoQ % 2.07% 3.57% 2.12% 3.79% 2.33% 5.80% -
  Horiz. % 121.30% 118.84% 114.74% 112.36% 108.26% 105.80% 100.00%
NOSH 433,451 433,451 433,451 433,751 433,751 162,657 162,732 91.58%
  QoQ % 0.00% 0.00% -0.07% 0.00% 166.67% -0.05% -
  Horiz. % 266.36% 266.36% 266.36% 266.54% 266.54% 99.95% 100.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 8.48 % 9.16 % 10.10 % 9.87 % 9.60 % 9.32 % 9.56 % -7.65%
  QoQ % -7.42% -9.31% 2.33% 2.81% 3.00% -2.51% -
  Horiz. % 88.70% 95.82% 105.65% 103.24% 100.42% 97.49% 100.00%
ROE 7.42 % 4.26 % 20.07 % 15.66 % 10.55 % 5.45 % 19.40 % -47.16%
  QoQ % 74.18% -78.77% 28.16% 48.44% 93.58% -71.91% -
  Horiz. % 38.25% 21.96% 103.45% 80.72% 54.38% 28.09% 100.00%
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 129.45 67.36 278.14 217.22 144.94 201.24 659.43 -66.06%
  QoQ % 92.18% -75.78% 28.05% 49.87% -27.98% -69.48% -
  Horiz. % 19.63% 10.21% 42.18% 32.94% 21.98% 30.52% 100.00%
EPS 10.98 6.17 28.10 21.45 13.92 18.76 63.06 -68.65%
  QoQ % 77.96% -78.04% 31.00% 54.09% -25.80% -70.25% -
  Horiz. % 17.41% 9.78% 44.56% 34.02% 22.07% 29.75% 100.00%
DPS 3.80 2.00 9.43 7.93 5.13 7.00 23.00 -69.73%
  QoQ % 90.00% -78.79% 18.92% 54.58% -26.71% -69.57% -
  Horiz. % 16.52% 8.70% 41.00% 34.48% 22.30% 30.43% 100.00%
NAPS 1.4800 1.4500 1.4000 1.3700 1.3200 3.4400 3.2500 -40.67%
  QoQ % 2.07% 3.57% 2.19% 3.79% -61.63% 5.85% -
  Horiz. % 45.54% 44.62% 43.08% 42.15% 40.62% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 129.30 67.29 277.82 217.12 144.87 75.43 247.29 -34.97%
  QoQ % 92.15% -75.78% 27.96% 49.87% 92.06% -69.50% -
  Horiz. % 52.29% 27.21% 112.35% 87.80% 58.58% 30.50% 100.00%
EPS 10.97 6.17 28.07 21.44 13.91 7.03 23.65 -39.94%
  QoQ % 77.80% -78.02% 30.92% 54.13% 97.87% -70.27% -
  Horiz. % 46.38% 26.09% 118.69% 90.66% 58.82% 29.73% 100.00%
DPS 3.80 2.00 9.42 7.93 5.13 2.62 8.63 -41.98%
  QoQ % 90.00% -78.77% 18.79% 54.58% 95.80% -69.64% -
  Horiz. % 44.03% 23.17% 109.15% 91.89% 59.44% 30.36% 100.00%
NAPS 1.4783 1.4483 1.3984 1.3694 1.3194 1.2894 1.2188 13.67%
  QoQ % 2.07% 3.57% 2.12% 3.79% 2.33% 5.79% -
  Horiz. % 121.29% 118.83% 114.74% 112.36% 108.25% 105.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 2.3100 2.1100 1.8800 2.4500 2.5400 4.8500 4.6500 -
P/RPS 1.78 3.13 0.68 1.13 1.75 2.41 0.71 84.03%
  QoQ % -43.13% 360.29% -39.82% -35.43% -27.39% 239.44% -
  Horiz. % 250.70% 440.85% 95.77% 159.15% 246.48% 339.44% 100.00%
P/EPS 21.04 34.18 6.69 11.42 18.25 25.86 7.37 100.60%
  QoQ % -38.44% 410.91% -41.42% -37.42% -29.43% 250.88% -
  Horiz. % 285.48% 463.77% 90.77% 154.95% 247.63% 350.88% 100.00%
EY 4.75 2.93 14.95 8.76 5.48 3.87 13.56 -50.15%
  QoQ % 62.12% -80.40% 70.66% 59.85% 41.60% -71.46% -
  Horiz. % 35.03% 21.61% 110.25% 64.60% 40.41% 28.54% 100.00%
DY 1.65 0.95 5.02 3.24 2.02 1.44 4.95 -51.76%
  QoQ % 73.68% -81.08% 54.94% 60.40% 40.28% -70.91% -
  Horiz. % 33.33% 19.19% 101.41% 65.45% 40.81% 29.09% 100.00%
P/NAPS 1.56 1.46 1.34 1.79 1.92 1.41 1.43 5.94%
  QoQ % 6.85% 8.96% -25.14% -6.77% 36.17% -1.40% -
  Horiz. % 109.09% 102.10% 93.71% 125.17% 134.27% 98.60% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 03/12/20 08/09/20 22/06/20 09/03/20 10/12/19 11/09/19 21/06/19 -
Price 2.6100 2.1300 2.1100 2.0500 2.5700 5.7800 5.1000 -
P/RPS 2.02 3.16 0.76 0.94 1.77 2.87 0.77 89.66%
  QoQ % -36.08% 315.79% -19.15% -46.89% -38.33% 272.73% -
  Horiz. % 262.34% 410.39% 98.70% 122.08% 229.87% 372.73% 100.00%
P/EPS 23.77 34.51 7.51 9.56 18.46 30.82 8.09 104.47%
  QoQ % -31.12% 359.52% -21.44% -48.21% -40.10% 280.96% -
  Horiz. % 293.82% 426.58% 92.83% 118.17% 228.18% 380.96% 100.00%
EY 4.21 2.90 13.32 10.46 5.42 3.24 12.37 -51.09%
  QoQ % 45.17% -78.23% 27.34% 92.99% 67.28% -73.81% -
  Horiz. % 34.03% 23.44% 107.68% 84.56% 43.82% 26.19% 100.00%
DY 1.46 0.94 4.47 3.87 2.00 1.21 4.51 -52.69%
  QoQ % 55.32% -78.97% 15.50% 93.50% 65.29% -73.17% -
  Horiz. % 32.37% 20.84% 99.11% 85.81% 44.35% 26.83% 100.00%
P/NAPS 1.76 1.47 1.51 1.50 1.95 1.68 1.57 7.88%
  QoQ % 19.73% -2.65% 0.67% -23.08% 16.07% 7.01% -
  Horiz. % 112.10% 93.63% 96.18% 95.54% 124.20% 107.01% 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
 
 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 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
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS