Highlights

[MAGNI] QoQ Quarter Result on 2015-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 09-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jul-2015  [#1]
Profit Trend QoQ -     -6.33%    YoY -     54.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 193,985 268,921 197,342 193,818 176,728 200,376 162,036 12.76%
  QoQ % -27.87% 36.27% 1.82% 9.67% -11.80% 23.66% -
  Horiz. % 119.72% 165.96% 121.79% 119.61% 109.07% 123.66% 100.00%
PBT 23,965 34,151 28,675 20,482 22,045 23,090 10,822 69.98%
  QoQ % -29.83% 19.10% 40.00% -7.09% -4.53% 113.36% -
  Horiz. % 221.45% 315.57% 264.97% 189.26% 203.71% 213.36% 100.00%
Tax -5,120 -8,085 -7,044 -4,909 -5,421 -5,597 -2,819 48.92%
  QoQ % 36.67% -14.78% -43.49% 9.44% 3.14% -98.55% -
  Horiz. % 181.62% 286.80% 249.88% 174.14% 192.30% 198.55% 100.00%
NP 18,845 26,066 21,631 15,573 16,624 17,493 8,003 77.09%
  QoQ % -27.70% 20.50% 38.90% -6.32% -4.97% 118.58% -
  Horiz. % 235.47% 325.70% 270.29% 194.59% 207.72% 218.58% 100.00%
NP to SH 18,844 26,066 21,631 15,573 16,626 17,492 8,002 77.10%
  QoQ % -27.71% 20.50% 38.90% -6.33% -4.95% 118.60% -
  Horiz. % 235.49% 325.74% 270.32% 194.61% 207.77% 218.60% 100.00%
Tax Rate 21.36 % 23.67 % 24.56 % 23.97 % 24.59 % 24.24 % 26.05 % -12.41%
  QoQ % -9.76% -3.62% 2.46% -2.52% 1.44% -6.95% -
  Horiz. % 82.00% 90.86% 94.28% 92.02% 94.40% 93.05% 100.00%
Total Cost 175,140 242,855 175,711 178,245 160,104 182,883 154,033 8.95%
  QoQ % -27.88% 38.21% -1.42% 11.33% -12.46% 18.73% -
  Horiz. % 113.70% 157.66% 114.07% 115.72% 103.94% 118.73% 100.00%
Net Worth 322,203 312,401 299,406 288,670 216,994 261,511 243,963 20.40%
  QoQ % 3.14% 4.34% 3.72% 33.03% -17.02% 7.19% -
  Horiz. % 132.07% 128.05% 122.73% 118.33% 88.95% 107.19% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 8,136 8,135 8,678 - 7,236 5,425 - -
  QoQ % 0.01% -6.26% 0.00% 0.00% 33.38% 0.00% -
  Horiz. % 149.97% 149.95% 159.95% 0.00% 133.38% 100.00% -
Div Payout % 43.18 % 31.21 % 40.12 % - % 43.53 % 31.02 % - % -
  QoQ % 38.35% -22.21% 0.00% 0.00% 40.33% 0.00% -
  Horiz. % 139.20% 100.61% 129.34% 0.00% 140.33% 100.00% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 322,203 312,401 299,406 288,670 216,994 261,511 243,963 20.40%
  QoQ % 3.14% 4.34% 3.72% 33.03% -17.02% 7.19% -
  Horiz. % 132.07% 128.05% 122.73% 118.33% 88.95% 107.19% 100.00%
NOSH 162,728 162,709 108,480 108,522 108,497 108,511 108,428 31.12%
  QoQ % 0.01% 49.99% -0.04% 0.02% -0.01% 0.08% -
  Horiz. % 150.08% 150.06% 100.05% 100.09% 100.06% 100.08% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 9.71 % 9.69 % 10.96 % 8.03 % 9.41 % 8.73 % 4.94 % 56.98%
  QoQ % 0.21% -11.59% 36.49% -14.67% 7.79% 76.72% -
  Horiz. % 196.56% 196.15% 221.86% 162.55% 190.49% 176.72% 100.00%
ROE 5.85 % 8.34 % 7.22 % 5.39 % 7.66 % 6.69 % 3.28 % 47.12%
  QoQ % -29.86% 15.51% 33.95% -29.63% 14.50% 103.96% -
  Horiz. % 178.35% 254.27% 220.12% 164.33% 233.54% 203.96% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 119.21 165.28 181.91 178.60 162.89 184.66 149.44 -14.00%
  QoQ % -27.87% -9.14% 1.85% 9.64% -11.79% 23.57% -
  Horiz. % 79.77% 110.60% 121.73% 119.51% 109.00% 123.57% 100.00%
EPS 11.58 16.02 19.94 14.35 10.22 16.12 7.38 35.07%
  QoQ % -27.72% -19.66% 38.95% 40.41% -36.60% 118.43% -
  Horiz. % 156.91% 217.07% 270.19% 194.44% 138.48% 218.43% 100.00%
DPS 5.00 5.00 8.00 0.00 6.67 5.00 0.00 -
  QoQ % 0.00% -37.50% 0.00% 0.00% 33.40% 0.00% -
  Horiz. % 100.00% 100.00% 160.00% 0.00% 133.40% 100.00% -
NAPS 1.9800 1.9200 2.7600 2.6600 2.0000 2.4100 2.2500 -8.18%
  QoQ % 3.13% -30.43% 3.76% 33.00% -17.01% 7.11% -
  Horiz. % 88.00% 85.33% 122.67% 118.22% 88.89% 107.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 44.70 61.97 45.48 44.66 40.73 46.17 37.34 12.76%
  QoQ % -27.87% 36.26% 1.84% 9.65% -11.78% 23.65% -
  Horiz. % 119.71% 165.96% 121.80% 119.60% 109.08% 123.65% 100.00%
EPS 4.34 6.01 4.98 3.59 3.83 4.03 1.84 77.29%
  QoQ % -27.79% 20.68% 38.72% -6.27% -4.96% 119.02% -
  Horiz. % 235.87% 326.63% 270.65% 195.11% 208.15% 219.02% 100.00%
DPS 1.87 1.87 2.00 0.00 1.67 1.25 0.00 -
  QoQ % 0.00% -6.50% 0.00% 0.00% 33.60% 0.00% -
  Horiz. % 149.60% 149.60% 160.00% 0.00% 133.60% 100.00% -
NAPS 0.7425 0.7199 0.6900 0.6652 0.5000 0.6026 0.5622 20.40%
  QoQ % 3.14% 4.33% 3.73% 33.04% -17.03% 7.19% -
  Horiz. % 132.07% 128.05% 122.73% 118.32% 88.94% 107.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 4.2300 4.1700 5.8000 4.3400 3.1700 2.8200 2.9400 -
P/RPS 3.55 2.52 3.19 2.43 1.95 1.53 1.97 48.14%
  QoQ % 40.87% -21.00% 31.28% 24.62% 27.45% -22.34% -
  Horiz. % 180.20% 127.92% 161.93% 123.35% 98.98% 77.66% 100.00%
P/EPS 36.53 26.03 29.09 30.24 20.69 17.49 39.84 -5.62%
  QoQ % 40.34% -10.52% -3.80% 46.16% 18.30% -56.10% -
  Horiz. % 91.69% 65.34% 73.02% 75.90% 51.93% 43.90% 100.00%
EY 2.74 3.84 3.44 3.31 4.83 5.72 2.51 6.02%
  QoQ % -28.65% 11.63% 3.93% -31.47% -15.56% 127.89% -
  Horiz. % 109.16% 152.99% 137.05% 131.87% 192.43% 227.89% 100.00%
DY 1.18 1.20 1.38 0.00 2.10 1.77 0.00 -
  QoQ % -1.67% -13.04% 0.00% 0.00% 18.64% 0.00% -
  Horiz. % 66.67% 67.80% 77.97% 0.00% 118.64% 100.00% -
P/NAPS 2.14 2.17 2.10 1.63 1.59 1.17 1.31 38.75%
  QoQ % -1.38% 3.33% 28.83% 2.52% 35.90% -10.69% -
  Horiz. % 163.36% 165.65% 160.31% 124.43% 121.37% 89.31% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 23/06/16 18/03/16 22/12/15 09/09/15 23/06/15 16/03/15 03/12/14 -
Price 4.1200 4.4800 4.1800 4.3900 3.6000 2.9100 2.7600 -
P/RPS 3.46 2.71 2.30 2.46 2.21 1.58 1.85 51.86%
  QoQ % 27.68% 17.83% -6.50% 11.31% 39.87% -14.59% -
  Horiz. % 187.03% 146.49% 124.32% 132.97% 119.46% 85.41% 100.00%
P/EPS 35.58 27.97 20.96 30.59 23.49 18.05 37.40 -3.27%
  QoQ % 27.21% 33.44% -31.48% 30.23% 30.14% -51.74% -
  Horiz. % 95.13% 74.79% 56.04% 81.79% 62.81% 48.26% 100.00%
EY 2.81 3.58 4.77 3.27 4.26 5.54 2.67 3.47%
  QoQ % -21.51% -24.95% 45.87% -23.24% -23.10% 107.49% -
  Horiz. % 105.24% 134.08% 178.65% 122.47% 159.55% 207.49% 100.00%
DY 1.21 1.12 1.91 0.00 1.85 1.72 0.00 -
  QoQ % 8.04% -41.36% 0.00% 0.00% 7.56% 0.00% -
  Horiz. % 70.35% 65.12% 111.05% 0.00% 107.56% 100.00% -
P/NAPS 2.08 2.33 1.51 1.65 1.80 1.21 1.23 41.99%
  QoQ % -10.73% 54.30% -8.48% -8.33% 48.76% -1.63% -
  Horiz. % 169.11% 189.43% 122.76% 134.15% 146.34% 98.37% 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. 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
3. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
6. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
7. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers