Highlights

[MAGNI] QoQ Quarter Result on 2019-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 11-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jul-2019  [#1]
Profit Trend QoQ -     40.04%    YoY -     38.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 263,384 313,546 301,330 327,329 234,616 308,996 255,756 1.98%
  QoQ % -16.00% 4.05% -7.94% 39.52% -24.07% 20.82% -
  Horiz. % 102.98% 122.60% 117.82% 127.98% 91.73% 120.82% 100.00%
PBT 36,737 42,250 38,141 40,193 26,769 46,814 30,428 13.40%
  QoQ % -13.05% 10.77% -5.11% 50.15% -42.82% 53.85% -
  Horiz. % 120.73% 138.85% 125.35% 132.09% 87.97% 153.85% 100.00%
Tax -7,971 -9,586 -8,271 -9,686 -4,986 -11,190 -7,222 6.81%
  QoQ % 16.85% -15.90% 14.61% -94.26% 55.44% -54.94% -
  Horiz. % 110.37% 132.73% 114.53% 134.12% 69.04% 154.94% 100.00%
NP 28,766 32,664 29,870 30,507 21,783 35,624 23,206 15.41%
  QoQ % -11.93% 9.35% -2.09% 40.05% -38.85% 53.51% -
  Horiz. % 123.96% 140.76% 128.72% 131.46% 93.87% 153.51% 100.00%
NP to SH 28,766 32,664 29,870 30,507 21,784 35,624 23,206 15.41%
  QoQ % -11.93% 9.35% -2.09% 40.04% -38.85% 53.51% -
  Horiz. % 123.96% 140.76% 128.72% 131.46% 93.87% 153.51% 100.00%
Tax Rate 21.70 % 22.69 % 21.69 % 24.10 % 18.63 % 23.90 % 23.73 % -5.79%
  QoQ % -4.36% 4.61% -10.00% 29.36% -22.05% 0.72% -
  Horiz. % 91.45% 95.62% 91.40% 101.56% 78.51% 100.72% 100.00%
Total Cost 234,618 280,882 271,460 296,822 212,833 273,372 232,550 0.59%
  QoQ % -16.47% 3.47% -8.54% 39.46% -22.15% 17.55% -
  Horiz. % 100.89% 120.78% 116.73% 127.64% 91.52% 117.55% 100.00%
Net Worth 606,831 594,238 572,551 559,540 528,879 520,742 493,077 14.86%
  QoQ % 2.12% 3.79% 2.33% 5.80% 1.56% 5.61% -
  Horiz. % 123.07% 120.52% 116.12% 113.48% 107.26% 105.61% 100.00%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 6,501 12,145 10,843 11,385 8,136 13,018 8,136 -13.90%
  QoQ % -46.47% 12.00% -4.76% 39.94% -37.50% 60.00% -
  Horiz. % 79.91% 149.26% 133.27% 139.94% 100.00% 160.00% 100.00%
Div Payout % 22.60 % 37.18 % 36.30 % 37.32 % 37.35 % 36.54 % 35.06 % -25.40%
  QoQ % -39.21% 2.42% -2.73% -0.08% 2.22% 4.22% -
  Horiz. % 64.46% 106.05% 103.54% 106.45% 106.53% 104.22% 100.00%
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 606,831 594,238 572,551 559,540 528,879 520,742 493,077 14.86%
  QoQ % 2.12% 3.79% 2.33% 5.80% 1.56% 5.61% -
  Horiz. % 123.07% 120.52% 116.12% 113.48% 107.26% 105.61% 100.00%
NOSH 433,451 433,751 433,751 162,657 162,732 162,732 162,732 92.27%
  QoQ % -0.07% 0.00% 166.67% -0.05% 0.00% 0.00% -
  Horiz. % 266.36% 266.54% 266.54% 99.95% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 10.92 % 10.42 % 9.91 % 9.32 % 9.28 % 11.53 % 9.07 % 13.19%
  QoQ % 4.80% 5.15% 6.33% 0.43% -19.51% 27.12% -
  Horiz. % 120.40% 114.88% 109.26% 102.76% 102.32% 127.12% 100.00%
ROE 4.74 % 5.50 % 5.22 % 5.45 % 4.12 % 6.84 % 4.71 % 0.42%
  QoQ % -13.82% 5.36% -4.22% 32.28% -39.77% 45.22% -
  Horiz. % 100.64% 116.77% 110.83% 115.71% 87.47% 145.22% 100.00%
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 60.76 72.29 69.47 201.24 144.17 189.88 157.16 -46.96%
  QoQ % -15.95% 4.06% -65.48% 39.59% -24.07% 20.82% -
  Horiz. % 38.66% 46.00% 44.20% 128.05% 91.73% 120.82% 100.00%
EPS 6.64 7.53 6.89 18.76 13.39 21.89 14.26 -39.95%
  QoQ % -11.82% 9.29% -63.27% 40.10% -38.83% 53.51% -
  Horiz. % 46.56% 52.81% 48.32% 131.56% 93.90% 153.51% 100.00%
DPS 1.50 2.80 2.50 7.00 5.00 8.00 5.00 -55.22%
  QoQ % -46.43% 12.00% -64.29% 40.00% -37.50% 60.00% -
  Horiz. % 30.00% 56.00% 50.00% 140.00% 100.00% 160.00% 100.00%
NAPS 1.4000 1.3700 1.3200 3.4400 3.2500 3.2000 3.0300 -40.26%
  QoQ % 2.19% 3.79% -61.63% 5.85% 1.56% 5.61% -
  Horiz. % 46.20% 45.21% 43.56% 113.53% 107.26% 105.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 60.69 72.25 69.44 75.43 54.07 71.21 58.94 1.97%
  QoQ % -16.00% 4.05% -7.94% 39.50% -24.07% 20.82% -
  Horiz. % 102.97% 122.58% 117.81% 127.98% 91.74% 120.82% 100.00%
EPS 6.63 7.53 6.88 7.03 5.02 8.21 5.35 15.39%
  QoQ % -11.95% 9.45% -2.13% 40.04% -38.86% 53.46% -
  Horiz. % 123.93% 140.75% 128.60% 131.40% 93.83% 153.46% 100.00%
DPS 1.50 2.80 2.50 2.62 1.88 3.00 1.88 -13.99%
  QoQ % -46.43% 12.00% -4.58% 39.36% -37.33% 59.57% -
  Horiz. % 79.79% 148.94% 132.98% 139.36% 100.00% 159.57% 100.00%
NAPS 1.3984 1.3694 1.3194 1.2894 1.2188 1.2000 1.1363 14.85%
  QoQ % 2.12% 3.79% 2.33% 5.79% 1.57% 5.61% -
  Horiz. % 123.07% 120.51% 116.11% 113.47% 107.26% 105.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 1.8800 2.4500 2.5400 4.8500 4.6500 4.3600 4.4500 -
P/RPS 3.09 3.39 3.66 2.41 3.23 2.30 2.83 6.04%
  QoQ % -8.85% -7.38% 51.87% -25.39% 40.43% -18.73% -
  Horiz. % 109.19% 119.79% 129.33% 85.16% 114.13% 81.27% 100.00%
P/EPS 28.33 32.53 36.88 25.86 34.74 19.92 31.21 -6.26%
  QoQ % -12.91% -11.80% 42.61% -25.56% 74.40% -36.17% -
  Horiz. % 90.77% 104.23% 118.17% 82.86% 111.31% 63.83% 100.00%
EY 3.53 3.07 2.71 3.87 2.88 5.02 3.20 6.77%
  QoQ % 14.98% 13.28% -29.97% 34.37% -42.63% 56.87% -
  Horiz. % 110.31% 95.94% 84.69% 120.94% 90.00% 156.88% 100.00%
DY 0.80 1.14 0.98 1.44 1.08 1.83 1.12 -20.11%
  QoQ % -29.82% 16.33% -31.94% 33.33% -40.98% 63.39% -
  Horiz. % 71.43% 101.79% 87.50% 128.57% 96.43% 163.39% 100.00%
P/NAPS 1.34 1.79 1.92 1.41 1.43 1.36 1.47 -5.99%
  QoQ % -25.14% -6.77% 36.17% -1.40% 5.15% -7.48% -
  Horiz. % 91.16% 121.77% 130.61% 95.92% 97.28% 92.52% 100.00%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 22/06/20 09/03/20 10/12/19 11/09/19 21/06/19 18/03/19 12/12/18 -
Price 2.1100 2.0500 2.5700 5.7800 5.1000 4.6600 4.1500 -
P/RPS 3.47 2.84 3.70 2.87 3.54 2.45 2.64 20.01%
  QoQ % 22.18% -23.24% 28.92% -18.93% 44.49% -7.20% -
  Horiz. % 131.44% 107.58% 140.15% 108.71% 134.09% 92.80% 100.00%
P/EPS 31.79 27.22 37.32 30.82 38.10 21.29 29.10 6.08%
  QoQ % 16.79% -27.06% 21.09% -19.11% 78.96% -26.84% -
  Horiz. % 109.24% 93.54% 128.25% 105.91% 130.93% 73.16% 100.00%
EY 3.15 3.67 2.68 3.24 2.62 4.70 3.44 -5.71%
  QoQ % -14.17% 36.94% -17.28% 23.66% -44.26% 36.63% -
  Horiz. % 91.57% 106.69% 77.91% 94.19% 76.16% 136.63% 100.00%
DY 0.71 1.37 0.97 1.21 0.98 1.72 1.20 -29.54%
  QoQ % -48.18% 41.24% -19.83% 23.47% -43.02% 43.33% -
  Horiz. % 59.17% 114.17% 80.83% 100.83% 81.67% 143.33% 100.00%
P/NAPS 1.51 1.50 1.95 1.68 1.57 1.46 1.37 6.71%
  QoQ % 0.67% -23.08% 16.07% 7.01% 7.53% 6.57% -
  Horiz. % 110.22% 109.49% 142.34% 122.63% 114.60% 106.57% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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