Highlights

[MAGNI] QoQ Quarter Result on 2019-01-31 [#3]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 18-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     53.51%    YoY -     14.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 301,330 327,329 234,616 308,996 255,756 273,741 220,593 23.04%
  QoQ % -7.94% 39.52% -24.07% 20.82% -6.57% 24.09% -
  Horiz. % 136.60% 148.39% 106.36% 140.08% 115.94% 124.09% 100.00%
PBT 38,141 40,193 26,769 46,814 30,428 29,093 22,683 41.27%
  QoQ % -5.11% 50.15% -42.82% 53.85% 4.59% 28.26% -
  Horiz. % 168.15% 177.19% 118.01% 206.38% 134.14% 128.26% 100.00%
Tax -8,271 -9,686 -4,986 -11,190 -7,222 -7,081 -2,546 118.88%
  QoQ % 14.61% -94.26% 55.44% -54.94% -1.99% -178.12% -
  Horiz. % 324.86% 380.44% 195.84% 439.51% 283.66% 278.12% 100.00%
NP 29,870 30,507 21,783 35,624 23,206 22,012 20,137 29.97%
  QoQ % -2.09% 40.05% -38.85% 53.51% 5.42% 9.31% -
  Horiz. % 148.33% 151.50% 108.17% 176.91% 115.24% 109.31% 100.00%
NP to SH 29,870 30,507 21,784 35,624 23,206 22,012 20,137 29.97%
  QoQ % -2.09% 40.04% -38.85% 53.51% 5.42% 9.31% -
  Horiz. % 148.33% 151.50% 108.18% 176.91% 115.24% 109.31% 100.00%
Tax Rate 21.69 % 24.10 % 18.63 % 23.90 % 23.73 % 24.34 % 11.22 % 55.00%
  QoQ % -10.00% 29.36% -22.05% 0.72% -2.51% 116.93% -
  Horiz. % 193.32% 214.80% 166.04% 213.01% 211.50% 216.93% 100.00%
Total Cost 271,460 296,822 212,833 273,372 232,550 251,729 200,456 22.34%
  QoQ % -8.54% 39.46% -22.15% 17.55% -7.62% 25.58% -
  Horiz. % 135.42% 148.07% 106.17% 136.38% 116.01% 125.58% 100.00%
Net Worth 572,551 559,540 528,879 520,742 493,077 486,568 465,413 14.77%
  QoQ % 2.33% 5.80% 1.56% 5.61% 1.34% 4.55% -
  Horiz. % 123.02% 120.22% 113.64% 111.89% 105.94% 104.55% 100.00%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 10,843 11,385 8,136 13,018 8,136 8,136 8,136 21.04%
  QoQ % -4.76% 39.94% -37.50% 60.00% 0.00% 0.00% -
  Horiz. % 133.27% 139.94% 100.00% 160.00% 100.00% 100.00% 100.00%
Div Payout % 36.30 % 37.32 % 37.35 % 36.54 % 35.06 % 36.96 % 40.41 % -6.88%
  QoQ % -2.73% -0.08% 2.22% 4.22% -5.14% -8.54% -
  Horiz. % 89.83% 92.35% 92.43% 90.42% 86.76% 91.46% 100.00%
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 572,551 559,540 528,879 520,742 493,077 486,568 465,413 14.77%
  QoQ % 2.33% 5.80% 1.56% 5.61% 1.34% 4.55% -
  Horiz. % 123.02% 120.22% 113.64% 111.89% 105.94% 104.55% 100.00%
NOSH 433,751 162,657 162,732 162,732 162,732 162,732 162,732 91.90%
  QoQ % 166.67% -0.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.54% 99.95% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 9.91 % 9.32 % 9.28 % 11.53 % 9.07 % 8.04 % 9.13 % 5.60%
  QoQ % 6.33% 0.43% -19.51% 27.12% 12.81% -11.94% -
  Horiz. % 108.54% 102.08% 101.64% 126.29% 99.34% 88.06% 100.00%
ROE 5.22 % 5.45 % 4.12 % 6.84 % 4.71 % 4.52 % 4.33 % 13.23%
  QoQ % -4.22% 32.28% -39.77% 45.22% 4.20% 4.39% -
  Horiz. % 120.55% 125.87% 95.15% 157.97% 108.78% 104.39% 100.00%
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 69.47 201.24 144.17 189.88 157.16 168.22 135.56 -35.88%
  QoQ % -65.48% 39.59% -24.07% 20.82% -6.57% 24.09% -
  Horiz. % 51.25% 148.45% 106.35% 140.07% 115.93% 124.09% 100.00%
EPS 6.89 18.76 13.39 21.89 14.26 13.53 12.37 -32.23%
  QoQ % -63.27% 40.10% -38.83% 53.51% 5.40% 9.38% -
  Horiz. % 55.70% 151.66% 108.25% 176.96% 115.28% 109.38% 100.00%
DPS 2.50 7.00 5.00 8.00 5.00 5.00 5.00 -36.92%
  QoQ % -64.29% 40.00% -37.50% 60.00% 0.00% 0.00% -
  Horiz. % 50.00% 140.00% 100.00% 160.00% 100.00% 100.00% 100.00%
NAPS 1.3200 3.4400 3.2500 3.2000 3.0300 2.9900 2.8600 -40.19%
  QoQ % -61.63% 5.85% 1.56% 5.61% 1.34% 4.55% -
  Horiz. % 46.15% 120.28% 113.64% 111.89% 105.94% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 69.44 75.43 54.07 71.21 58.94 63.08 50.83 23.05%
  QoQ % -7.94% 39.50% -24.07% 20.82% -6.56% 24.10% -
  Horiz. % 136.61% 148.40% 106.37% 140.09% 115.96% 124.10% 100.00%
EPS 6.88 7.03 5.02 8.21 5.35 5.07 4.64 29.94%
  QoQ % -2.13% 40.04% -38.86% 53.46% 5.52% 9.27% -
  Horiz. % 148.28% 151.51% 108.19% 176.94% 115.30% 109.27% 100.00%
DPS 2.50 2.62 1.88 3.00 1.88 1.88 1.88 20.86%
  QoQ % -4.58% 39.36% -37.33% 59.57% 0.00% 0.00% -
  Horiz. % 132.98% 139.36% 100.00% 159.57% 100.00% 100.00% 100.00%
NAPS 1.3194 1.2894 1.2188 1.2000 1.1363 1.1213 1.0725 14.77%
  QoQ % 2.33% 5.79% 1.57% 5.61% 1.34% 4.55% -
  Horiz. % 123.02% 120.22% 113.64% 111.89% 105.95% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 2.5400 4.8500 4.6500 4.3600 4.4500 4.8000 4.5100 -
P/RPS 3.66 2.41 3.23 2.30 2.83 2.85 3.33 6.48%
  QoQ % 51.87% -25.39% 40.43% -18.73% -0.70% -14.41% -
  Horiz. % 109.91% 72.37% 97.00% 69.07% 84.98% 85.59% 100.00%
P/EPS 36.88 25.86 34.74 19.92 31.21 35.49 36.45 0.78%
  QoQ % 42.61% -25.56% 74.40% -36.17% -12.06% -2.63% -
  Horiz. % 101.18% 70.95% 95.31% 54.65% 85.62% 97.37% 100.00%
EY 2.71 3.87 2.88 5.02 3.20 2.82 2.74 -0.73%
  QoQ % -29.97% 34.37% -42.63% 56.87% 13.48% 2.92% -
  Horiz. % 98.91% 141.24% 105.11% 183.21% 116.79% 102.92% 100.00%
DY 0.98 1.44 1.08 1.83 1.12 1.04 1.11 -7.95%
  QoQ % -31.94% 33.33% -40.98% 63.39% 7.69% -6.31% -
  Horiz. % 88.29% 129.73% 97.30% 164.86% 100.90% 93.69% 100.00%
P/NAPS 1.92 1.41 1.43 1.36 1.47 1.61 1.58 13.83%
  QoQ % 36.17% -1.40% 5.15% -7.48% -8.70% 1.90% -
  Horiz. % 121.52% 89.24% 90.51% 86.08% 93.04% 101.90% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 10/12/19 11/09/19 21/06/19 18/03/19 12/12/18 12/09/18 22/06/18 -
Price 2.5700 5.7800 5.1000 4.6600 4.1500 4.6800 5.1000 -
P/RPS 3.70 2.87 3.54 2.45 2.64 2.78 3.76 -1.06%
  QoQ % 28.92% -18.93% 44.49% -7.20% -5.04% -26.06% -
  Horiz. % 98.40% 76.33% 94.15% 65.16% 70.21% 73.94% 100.00%
P/EPS 37.32 30.82 38.10 21.29 29.10 34.60 41.21 -6.38%
  QoQ % 21.09% -19.11% 78.96% -26.84% -15.90% -16.04% -
  Horiz. % 90.56% 74.79% 92.45% 51.66% 70.61% 83.96% 100.00%
EY 2.68 3.24 2.62 4.70 3.44 2.89 2.43 6.73%
  QoQ % -17.28% 23.66% -44.26% 36.63% 19.03% 18.93% -
  Horiz. % 110.29% 133.33% 107.82% 193.42% 141.56% 118.93% 100.00%
DY 0.97 1.21 0.98 1.72 1.20 1.07 0.98 -0.68%
  QoQ % -19.83% 23.47% -43.02% 43.33% 12.15% 9.18% -
  Horiz. % 98.98% 123.47% 100.00% 175.51% 122.45% 109.18% 100.00%
P/NAPS 1.95 1.68 1.57 1.46 1.37 1.57 1.78 6.25%
  QoQ % 16.07% 7.01% 7.53% 6.57% -12.74% -11.80% -
  Horiz. % 109.55% 94.38% 88.20% 82.02% 76.97% 88.20% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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