Highlights

[MAGNI] QoQ 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 -     -38.85%    YoY -     8.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 313,546 301,330 327,329 234,616 308,996 255,756 273,741 9.45%
  QoQ % 4.05% -7.94% 39.52% -24.07% 20.82% -6.57% -
  Horiz. % 114.54% 110.08% 119.58% 85.71% 112.88% 93.43% 100.00%
PBT 42,250 38,141 40,193 26,769 46,814 30,428 29,093 28.15%
  QoQ % 10.77% -5.11% 50.15% -42.82% 53.85% 4.59% -
  Horiz. % 145.22% 131.10% 138.15% 92.01% 160.91% 104.59% 100.00%
Tax -9,586 -8,271 -9,686 -4,986 -11,190 -7,222 -7,081 22.31%
  QoQ % -15.90% 14.61% -94.26% 55.44% -54.94% -1.99% -
  Horiz. % 135.38% 116.81% 136.79% 70.41% 158.03% 101.99% 100.00%
NP 32,664 29,870 30,507 21,783 35,624 23,206 22,012 30.01%
  QoQ % 9.35% -2.09% 40.05% -38.85% 53.51% 5.42% -
  Horiz. % 148.39% 135.70% 138.59% 98.96% 161.84% 105.42% 100.00%
NP to SH 32,664 29,870 30,507 21,784 35,624 23,206 22,012 30.01%
  QoQ % 9.35% -2.09% 40.04% -38.85% 53.51% 5.42% -
  Horiz. % 148.39% 135.70% 138.59% 98.96% 161.84% 105.42% 100.00%
Tax Rate 22.69 % 21.69 % 24.10 % 18.63 % 23.90 % 23.73 % 24.34 % -4.56%
  QoQ % 4.61% -10.00% 29.36% -22.05% 0.72% -2.51% -
  Horiz. % 93.22% 89.11% 99.01% 76.54% 98.19% 97.49% 100.00%
Total Cost 280,882 271,460 296,822 212,833 273,372 232,550 251,729 7.56%
  QoQ % 3.47% -8.54% 39.46% -22.15% 17.55% -7.62% -
  Horiz. % 111.58% 107.84% 117.91% 84.55% 108.60% 92.38% 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 12,145 10,843 11,385 8,136 13,018 8,136 8,136 30.51%
  QoQ % 12.00% -4.76% 39.94% -37.50% 60.00% 0.00% -
  Horiz. % 149.26% 133.27% 139.94% 100.00% 160.00% 100.00% 100.00%
Div Payout % 37.18 % 36.30 % 37.32 % 37.35 % 36.54 % 35.06 % 36.96 % 0.40%
  QoQ % 2.42% -2.73% -0.08% 2.22% 4.22% -5.14% -
  Horiz. % 100.60% 98.21% 100.97% 101.06% 98.86% 94.86% 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 10.42 % 9.91 % 9.32 % 9.28 % 11.53 % 9.07 % 8.04 % 18.81%
  QoQ % 5.15% 6.33% 0.43% -19.51% 27.12% 12.81% -
  Horiz. % 129.60% 123.26% 115.92% 115.42% 143.41% 112.81% 100.00%
ROE 5.50 % 5.22 % 5.45 % 4.12 % 6.84 % 4.71 % 4.52 % 13.94%
  QoQ % 5.36% -4.22% 32.28% -39.77% 45.22% 4.20% -
  Horiz. % 121.68% 115.49% 120.58% 91.15% 151.33% 104.20% 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 72.29 69.47 201.24 144.17 189.88 157.16 168.22 -42.97%
  QoQ % 4.06% -65.48% 39.59% -24.07% 20.82% -6.57% -
  Horiz. % 42.97% 41.30% 119.63% 85.70% 112.88% 93.43% 100.00%
EPS 7.53 6.89 18.76 13.39 21.89 14.26 13.53 -32.27%
  QoQ % 9.29% -63.27% 40.10% -38.83% 53.51% 5.40% -
  Horiz. % 55.65% 50.92% 138.65% 98.97% 161.79% 105.40% 100.00%
DPS 2.80 2.50 7.00 5.00 8.00 5.00 5.00 -31.99%
  QoQ % 12.00% -64.29% 40.00% -37.50% 60.00% 0.00% -
  Horiz. % 56.00% 50.00% 140.00% 100.00% 160.00% 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 72.25 69.44 75.43 54.07 71.21 58.94 63.08 9.44%
  QoQ % 4.05% -7.94% 39.50% -24.07% 20.82% -6.56% -
  Horiz. % 114.54% 110.08% 119.58% 85.72% 112.89% 93.44% 100.00%
EPS 7.53 6.88 7.03 5.02 8.21 5.35 5.07 30.08%
  QoQ % 9.45% -2.13% 40.04% -38.86% 53.46% 5.52% -
  Horiz. % 148.52% 135.70% 138.66% 99.01% 161.93% 105.52% 100.00%
DPS 2.80 2.50 2.62 1.88 3.00 1.88 1.88 30.32%
  QoQ % 12.00% -4.58% 39.36% -37.33% 59.57% 0.00% -
  Horiz. % 148.94% 132.98% 139.36% 100.00% 159.57% 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 3.39 3.66 2.41 3.23 2.30 2.83 2.85 12.23%
  QoQ % -7.38% 51.87% -25.39% 40.43% -18.73% -0.70% -
  Horiz. % 118.95% 128.42% 84.56% 113.33% 80.70% 99.30% 100.00%
P/EPS 32.53 36.88 25.86 34.74 19.92 31.21 35.49 -5.63%
  QoQ % -11.80% 42.61% -25.56% 74.40% -36.17% -12.06% -
  Horiz. % 91.66% 103.92% 72.87% 97.89% 56.13% 87.94% 100.00%
EY 3.07 2.71 3.87 2.88 5.02 3.20 2.82 5.81%
  QoQ % 13.28% -29.97% 34.37% -42.63% 56.87% 13.48% -
  Horiz. % 108.87% 96.10% 137.23% 102.13% 178.01% 113.48% 100.00%
DY 1.14 0.98 1.44 1.08 1.83 1.12 1.04 6.29%
  QoQ % 16.33% -31.94% 33.33% -40.98% 63.39% 7.69% -
  Horiz. % 109.62% 94.23% 138.46% 103.85% 175.96% 107.69% 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 2.84 3.70 2.87 3.54 2.45 2.64 2.78 1.43%
  QoQ % -23.24% 28.92% -18.93% 44.49% -7.20% -5.04% -
  Horiz. % 102.16% 133.09% 103.24% 127.34% 88.13% 94.96% 100.00%
P/EPS 27.22 37.32 30.82 38.10 21.29 29.10 34.60 -14.74%
  QoQ % -27.06% 21.09% -19.11% 78.96% -26.84% -15.90% -
  Horiz. % 78.67% 107.86% 89.08% 110.12% 61.53% 84.10% 100.00%
EY 3.67 2.68 3.24 2.62 4.70 3.44 2.89 17.22%
  QoQ % 36.94% -17.28% 23.66% -44.26% 36.63% 19.03% -
  Horiz. % 126.99% 92.73% 112.11% 90.66% 162.63% 119.03% 100.00%
DY 1.37 0.97 1.21 0.98 1.72 1.20 1.07 17.86%
  QoQ % 41.24% -19.83% 23.47% -43.02% 43.33% 12.15% -
  Horiz. % 128.04% 90.65% 113.08% 91.59% 160.75% 112.15% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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