Highlights

[MAGNI] QoQ Quarter Result on 2013-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 17-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jul-2013  [#1]
Profit Trend QoQ -     24.95%    YoY -     9.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 162,441 187,072 150,765 150,995 136,687 162,193 135,129 13.10%
  QoQ % -13.17% 24.08% -0.15% 10.47% -15.73% 20.03% -
  Horiz. % 120.21% 138.44% 111.57% 111.74% 101.15% 120.03% 100.00%
PBT 10,705 19,860 12,653 12,194 9,940 13,165 13,728 -15.32%
  QoQ % -46.10% 56.96% 3.76% 22.68% -24.50% -4.10% -
  Horiz. % 77.98% 144.67% 92.17% 88.83% 72.41% 95.90% 100.00%
Tax -2,212 -5,019 -3,176 -3,054 -2,625 -3,307 -3,451 -25.72%
  QoQ % 55.93% -58.03% -3.99% -16.34% 20.62% 4.17% -
  Horiz. % 64.10% 145.44% 92.03% 88.50% 76.06% 95.83% 100.00%
NP 8,493 14,841 9,477 9,140 7,315 9,858 10,277 -11.97%
  QoQ % -42.77% 56.60% 3.69% 24.95% -25.80% -4.08% -
  Horiz. % 82.64% 144.41% 92.22% 88.94% 71.18% 95.92% 100.00%
NP to SH 8,492 14,842 9,477 9,139 7,314 9,858 10,276 -11.97%
  QoQ % -42.78% 56.61% 3.70% 24.95% -25.81% -4.07% -
  Horiz. % 82.64% 144.43% 92.22% 88.94% 71.18% 95.93% 100.00%
Tax Rate 20.66 % 25.27 % 25.10 % 25.05 % 26.41 % 25.12 % 25.14 % -12.30%
  QoQ % -18.24% 0.68% 0.20% -5.15% 5.14% -0.08% -
  Horiz. % 82.18% 100.52% 99.84% 99.64% 105.05% 99.92% 100.00%
Total Cost 153,948 172,231 141,288 141,855 129,372 152,335 124,852 15.03%
  QoQ % -10.62% 21.90% -0.40% 9.65% -15.07% 22.01% -
  Horiz. % 123.30% 137.95% 113.16% 113.62% 103.62% 122.01% 100.00%
Net Worth 235,346 232,177 216,864 215,992 207,159 204,968 195,319 13.27%
  QoQ % 1.36% 7.06% 0.40% 4.26% 1.07% 4.94% -
  Horiz. % 120.49% 118.87% 111.03% 110.58% 106.06% 104.94% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 8,676 5,424 - - 8,676 5,422 - -
  QoQ % 59.94% 0.00% 0.00% 0.00% 60.02% 0.00% -
  Horiz. % 160.01% 100.04% 0.00% 0.00% 160.02% 100.00% -
Div Payout % 102.17 % 36.55 % - % - % 118.63 % 55.01 % - % -
  QoQ % 179.53% 0.00% 0.00% 0.00% 115.65% 0.00% -
  Horiz. % 185.73% 66.44% 0.00% 0.00% 215.65% 100.00% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 235,346 232,177 216,864 215,992 207,159 204,968 195,319 13.27%
  QoQ % 1.36% 7.06% 0.40% 4.26% 1.07% 4.94% -
  Horiz. % 120.49% 118.87% 111.03% 110.58% 106.06% 104.94% 100.00%
NOSH 108,454 108,494 108,432 108,539 108,460 108,448 108,511 -0.03%
  QoQ % -0.04% 0.06% -0.10% 0.07% 0.01% -0.06% -
  Horiz. % 99.95% 99.98% 99.93% 100.03% 99.95% 99.94% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 5.23 % 7.93 % 6.29 % 6.05 % 5.35 % 6.08 % 7.61 % -22.18%
  QoQ % -34.05% 26.07% 3.97% 13.08% -12.01% -20.11% -
  Horiz. % 68.73% 104.20% 82.65% 79.50% 70.30% 79.89% 100.00%
ROE 3.61 % 6.39 % 4.37 % 4.23 % 3.53 % 4.81 % 5.26 % -22.25%
  QoQ % -43.51% 46.22% 3.31% 19.83% -26.61% -8.56% -
  Horiz. % 68.63% 121.48% 83.08% 80.42% 67.11% 91.44% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 149.78 172.43 139.04 139.12 126.02 149.56 124.53 13.14%
  QoQ % -13.14% 24.01% -0.06% 10.40% -15.74% 20.10% -
  Horiz. % 120.28% 138.46% 111.65% 111.72% 101.20% 120.10% 100.00%
EPS 7.83 13.68 8.74 8.42 6.74 9.09 9.47 -11.94%
  QoQ % -42.76% 56.52% 3.80% 24.93% -25.85% -4.01% -
  Horiz. % 82.68% 144.46% 92.29% 88.91% 71.17% 95.99% 100.00%
DPS 8.00 5.00 0.00 0.00 8.00 5.00 0.00 -
  QoQ % 60.00% 0.00% 0.00% 0.00% 60.00% 0.00% -
  Horiz. % 160.00% 100.00% 0.00% 0.00% 160.00% 100.00% -
NAPS 2.1700 2.1400 2.0000 1.9900 1.9100 1.8900 1.8000 13.31%
  QoQ % 1.40% 7.00% 0.50% 4.19% 1.06% 5.00% -
  Horiz. % 120.56% 118.89% 111.11% 110.56% 106.11% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 37.43 43.11 34.74 34.80 31.50 37.38 31.14 13.09%
  QoQ % -13.18% 24.09% -0.17% 10.48% -15.73% 20.04% -
  Horiz. % 120.20% 138.44% 111.56% 111.75% 101.16% 120.04% 100.00%
EPS 1.96 3.42 2.18 2.11 1.69 2.27 2.37 -11.92%
  QoQ % -42.69% 56.88% 3.32% 24.85% -25.55% -4.22% -
  Horiz. % 82.70% 144.30% 91.98% 89.03% 71.31% 95.78% 100.00%
DPS 2.00 1.25 0.00 0.00 2.00 1.25 0.00 -
  QoQ % 60.00% 0.00% 0.00% 0.00% 60.00% 0.00% -
  Horiz. % 160.00% 100.00% 0.00% 0.00% 160.00% 100.00% -
NAPS 0.5423 0.5350 0.4997 0.4977 0.4774 0.4723 0.4501 13.27%
  QoQ % 1.36% 7.06% 0.40% 4.25% 1.08% 4.93% -
  Horiz. % 120.48% 118.86% 111.02% 110.58% 106.07% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.6900 2.1900 2.3000 2.0400 1.6800 1.4500 1.4900 -
P/RPS 1.80 1.27 1.65 1.47 1.33 0.97 1.20 31.13%
  QoQ % 41.73% -23.03% 12.24% 10.53% 37.11% -19.17% -
  Horiz. % 150.00% 105.83% 137.50% 122.50% 110.83% 80.83% 100.00%
P/EPS 34.36 16.01 26.32 24.23 24.91 15.95 15.73 68.59%
  QoQ % 114.62% -39.17% 8.63% -2.73% 56.18% 1.40% -
  Horiz. % 218.44% 101.78% 167.32% 154.04% 158.36% 101.40% 100.00%
EY 2.91 6.25 3.80 4.13 4.01 6.27 6.36 -40.71%
  QoQ % -53.44% 64.47% -7.99% 2.99% -36.04% -1.42% -
  Horiz. % 45.75% 98.27% 59.75% 64.94% 63.05% 98.58% 100.00%
DY 2.97 2.28 0.00 0.00 4.76 3.45 0.00 -
  QoQ % 30.26% 0.00% 0.00% 0.00% 37.97% 0.00% -
  Horiz. % 86.09% 66.09% 0.00% 0.00% 137.97% 100.00% -
P/NAPS 1.24 1.02 1.15 1.03 0.88 0.77 0.83 30.78%
  QoQ % 21.57% -11.30% 11.65% 17.05% 14.29% -7.23% -
  Horiz. % 149.40% 122.89% 138.55% 124.10% 106.02% 92.77% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 26/03/14 09/12/13 17/09/13 26/06/13 12/03/13 17/12/12 -
Price 3.0100 2.3800 2.4600 2.0400 1.9500 1.4600 1.4500 -
P/RPS 2.01 1.38 1.77 1.47 1.55 0.98 1.16 44.41%
  QoQ % 45.65% -22.03% 20.41% -5.16% 58.16% -15.52% -
  Horiz. % 173.28% 118.97% 152.59% 126.72% 133.62% 84.48% 100.00%
P/EPS 38.44 17.40 28.15 24.23 28.92 16.06 15.31 85.04%
  QoQ % 120.92% -38.19% 16.18% -16.22% 80.07% 4.90% -
  Horiz. % 251.08% 113.65% 183.87% 158.26% 188.90% 104.90% 100.00%
EY 2.60 5.75 3.55 4.13 3.46 6.23 6.53 -45.97%
  QoQ % -54.78% 61.97% -14.04% 19.36% -44.46% -4.59% -
  Horiz. % 39.82% 88.06% 54.36% 63.25% 52.99% 95.41% 100.00%
DY 2.66 2.10 0.00 0.00 4.10 3.42 0.00 -
  QoQ % 26.67% 0.00% 0.00% 0.00% 19.88% 0.00% -
  Horiz. % 77.78% 61.40% 0.00% 0.00% 119.88% 100.00% -
P/NAPS 1.39 1.11 1.23 1.03 1.02 0.77 0.81 43.48%
  QoQ % 25.23% -9.76% 19.42% 0.98% 32.47% -4.94% -
  Horiz. % 171.60% 137.04% 151.85% 127.16% 125.93% 95.06% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. SAPNRG or SAPNRG-WA? i3gambler
7. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers