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 - 433,950
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.
 


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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. GLOVES' shares lacklustre despite record high earnings gloveharicut
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS