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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 327,329 234,616 308,996 255,756 273,741 220,593 313,303 2.97%
  QoQ % 39.52% -24.07% 20.82% -6.57% 24.09% -29.59% -
  Horiz. % 104.48% 74.88% 98.63% 81.63% 87.37% 70.41% 100.00%
PBT 40,193 26,769 46,814 30,428 29,093 22,683 43,461 -5.09%
  QoQ % 50.15% -42.82% 53.85% 4.59% 28.26% -47.81% -
  Horiz. % 92.48% 61.59% 107.71% 70.01% 66.94% 52.19% 100.00%
Tax -9,686 -4,986 -11,190 -7,222 -7,081 -2,546 -12,319 -14.85%
  QoQ % -94.26% 55.44% -54.94% -1.99% -178.12% 79.33% -
  Horiz. % 78.63% 40.47% 90.84% 58.62% 57.48% 20.67% 100.00%
NP 30,507 21,783 35,624 23,206 22,012 20,137 31,142 -1.37%
  QoQ % 40.05% -38.85% 53.51% 5.42% 9.31% -35.34% -
  Horiz. % 97.96% 69.95% 114.39% 74.52% 70.68% 64.66% 100.00%
NP to SH 30,507 21,784 35,624 23,206 22,012 20,137 31,143 -1.37%
  QoQ % 40.04% -38.85% 53.51% 5.42% 9.31% -35.34% -
  Horiz. % 97.96% 69.95% 114.39% 74.51% 70.68% 64.66% 100.00%
Tax Rate 24.10 % 18.63 % 23.90 % 23.73 % 24.34 % 11.22 % 28.34 % -10.27%
  QoQ % 29.36% -22.05% 0.72% -2.51% 116.93% -60.41% -
  Horiz. % 85.04% 65.74% 84.33% 83.73% 85.89% 39.59% 100.00%
Total Cost 296,822 212,833 273,372 232,550 251,729 200,456 282,161 3.44%
  QoQ % 39.46% -22.15% 17.55% -7.62% 25.58% -28.96% -
  Horiz. % 105.20% 75.43% 96.89% 82.42% 89.21% 71.04% 100.00%
Net Worth 559,540 528,879 520,742 493,077 486,568 465,413 455,649 14.72%
  QoQ % 5.80% 1.56% 5.61% 1.34% 4.55% 2.14% -
  Horiz. % 122.80% 116.07% 114.29% 108.21% 106.79% 102.14% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 11,385 8,136 13,018 8,136 8,136 8,136 11,391 -0.03%
  QoQ % 39.94% -37.50% 60.00% 0.00% 0.00% -28.57% -
  Horiz. % 99.95% 71.43% 114.29% 71.43% 71.43% 71.43% 100.00%
Div Payout % 37.32 % 37.35 % 36.54 % 35.06 % 36.96 % 40.41 % 36.58 % 1.35%
  QoQ % -0.08% 2.22% 4.22% -5.14% -8.54% 10.47% -
  Horiz. % 102.02% 102.10% 99.89% 95.84% 101.04% 110.47% 100.00%
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 559,540 528,879 520,742 493,077 486,568 465,413 455,649 14.72%
  QoQ % 5.80% 1.56% 5.61% 1.34% 4.55% 2.14% -
  Horiz. % 122.80% 116.07% 114.29% 108.21% 106.79% 102.14% 100.00%
NOSH 162,657 162,732 162,732 162,732 162,732 162,732 162,732 -0.03%
  QoQ % -0.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.95% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 9.32 % 9.28 % 11.53 % 9.07 % 8.04 % 9.13 % 9.94 % -4.21%
  QoQ % 0.43% -19.51% 27.12% 12.81% -11.94% -8.15% -
  Horiz. % 93.76% 93.36% 116.00% 91.25% 80.89% 91.85% 100.00%
ROE 5.45 % 4.12 % 6.84 % 4.71 % 4.52 % 4.33 % 6.83 % -14.01%
  QoQ % 32.28% -39.77% 45.22% 4.20% 4.39% -36.60% -
  Horiz. % 79.80% 60.32% 100.15% 68.96% 66.18% 63.40% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 201.24 144.17 189.88 157.16 168.22 135.56 192.53 3.00%
  QoQ % 39.59% -24.07% 20.82% -6.57% 24.09% -29.59% -
  Horiz. % 104.52% 74.88% 98.62% 81.63% 87.37% 70.41% 100.00%
EPS 18.76 13.39 21.89 14.26 13.53 12.37 19.14 -1.33%
  QoQ % 40.10% -38.83% 53.51% 5.40% 9.38% -35.37% -
  Horiz. % 98.01% 69.96% 114.37% 74.50% 70.69% 64.63% 100.00%
DPS 7.00 5.00 8.00 5.00 5.00 5.00 7.00 -
  QoQ % 40.00% -37.50% 60.00% 0.00% 0.00% -28.57% -
  Horiz. % 100.00% 71.43% 114.29% 71.43% 71.43% 71.43% 100.00%
NAPS 3.4400 3.2500 3.2000 3.0300 2.9900 2.8600 2.8000 14.75%
  QoQ % 5.85% 1.56% 5.61% 1.34% 4.55% 2.14% -
  Horiz. % 122.86% 116.07% 114.29% 108.21% 106.79% 102.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 75.43 54.07 71.21 58.94 63.08 50.83 72.20 2.97%
  QoQ % 39.50% -24.07% 20.82% -6.56% 24.10% -29.60% -
  Horiz. % 104.47% 74.89% 98.63% 81.63% 87.37% 70.40% 100.00%
EPS 7.03 5.02 8.21 5.35 5.07 4.64 7.18 -1.40%
  QoQ % 40.04% -38.86% 53.46% 5.52% 9.27% -35.38% -
  Horiz. % 97.91% 69.92% 114.35% 74.51% 70.61% 64.62% 100.00%
DPS 2.62 1.88 3.00 1.88 1.88 1.88 2.63 -0.25%
  QoQ % 39.36% -37.33% 59.57% 0.00% 0.00% -28.52% -
  Horiz. % 99.62% 71.48% 114.07% 71.48% 71.48% 71.48% 100.00%
NAPS 1.2894 1.2188 1.2000 1.1363 1.1213 1.0725 1.0500 14.72%
  QoQ % 5.79% 1.57% 5.61% 1.34% 4.55% 2.14% -
  Horiz. % 122.80% 116.08% 114.29% 108.22% 106.79% 102.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 4.8500 4.6500 4.3600 4.4500 4.8000 4.5100 4.9700 -
P/RPS 2.41 3.23 2.30 2.83 2.85 3.33 2.58 -4.45%
  QoQ % -25.39% 40.43% -18.73% -0.70% -14.41% 29.07% -
  Horiz. % 93.41% 125.19% 89.15% 109.69% 110.47% 129.07% 100.00%
P/EPS 25.86 34.74 19.92 31.21 35.49 36.45 25.97 -0.28%
  QoQ % -25.56% 74.40% -36.17% -12.06% -2.63% 40.35% -
  Horiz. % 99.58% 133.77% 76.70% 120.18% 136.66% 140.35% 100.00%
EY 3.87 2.88 5.02 3.20 2.82 2.74 3.85 0.35%
  QoQ % 34.37% -42.63% 56.87% 13.48% 2.92% -28.83% -
  Horiz. % 100.52% 74.81% 130.39% 83.12% 73.25% 71.17% 100.00%
DY 1.44 1.08 1.83 1.12 1.04 1.11 1.41 1.42%
  QoQ % 33.33% -40.98% 63.39% 7.69% -6.31% -21.28% -
  Horiz. % 102.13% 76.60% 129.79% 79.43% 73.76% 78.72% 100.00%
P/NAPS 1.41 1.43 1.36 1.47 1.61 1.58 1.78 -14.42%
  QoQ % -1.40% 5.15% -7.48% -8.70% 1.90% -11.24% -
  Horiz. % 79.21% 80.34% 76.40% 82.58% 90.45% 88.76% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 11/09/19 21/06/19 18/03/19 12/12/18 12/09/18 22/06/18 15/03/18 -
Price 5.7800 5.1000 4.6600 4.1500 4.6800 5.1000 4.5400 -
P/RPS 2.87 3.54 2.45 2.64 2.78 3.76 2.36 13.97%
  QoQ % -18.93% 44.49% -7.20% -5.04% -26.06% 59.32% -
  Horiz. % 121.61% 150.00% 103.81% 111.86% 117.80% 159.32% 100.00%
P/EPS 30.82 38.10 21.29 29.10 34.60 41.21 23.72 19.13%
  QoQ % -19.11% 78.96% -26.84% -15.90% -16.04% 73.74% -
  Horiz. % 129.93% 160.62% 89.76% 122.68% 145.87% 173.74% 100.00%
EY 3.24 2.62 4.70 3.44 2.89 2.43 4.22 -16.19%
  QoQ % 23.66% -44.26% 36.63% 19.03% 18.93% -42.42% -
  Horiz. % 76.78% 62.09% 111.37% 81.52% 68.48% 57.58% 100.00%
DY 1.21 0.98 1.72 1.20 1.07 0.98 1.54 -14.89%
  QoQ % 23.47% -43.02% 43.33% 12.15% 9.18% -36.36% -
  Horiz. % 78.57% 63.64% 111.69% 77.92% 69.48% 63.64% 100.00%
P/NAPS 1.68 1.57 1.46 1.37 1.57 1.78 1.62 2.46%
  QoQ % 7.01% 7.53% 6.57% -12.74% -11.80% 9.88% -
  Horiz. % 103.70% 96.91% 90.12% 84.57% 96.91% 109.88% 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.
 


 

292  344  571  1061 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.425+0.015 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.19+0.01 
 SAPNRG 0.270.00 
 HSI-C7F 0.37-0.01 
 HSI-H8E 0.185-0.025 
 KNM 0.440.00 
 MYEG 1.32-0.08 
 PERDANA 0.395+0.015 
Partners & Brokers