Highlights

[MAGNI] QoQ Quarter Result on 2020-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 08-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     -6.99%    YoY -     -12.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 291,987 263,384 313,546 301,330 327,329 234,616 308,996 -3.71%
  QoQ % 10.86% -16.00% 4.05% -7.94% 39.52% -24.07% -
  Horiz. % 94.50% 85.24% 101.47% 97.52% 105.93% 75.93% 100.00%
PBT 35,195 36,737 42,250 38,141 40,193 26,769 46,814 -17.33%
  QoQ % -4.20% -13.05% 10.77% -5.11% 50.15% -42.82% -
  Horiz. % 75.18% 78.47% 90.25% 81.47% 85.86% 57.18% 100.00%
Tax -8,439 -7,971 -9,586 -8,271 -9,686 -4,986 -11,190 -17.16%
  QoQ % -5.87% 16.85% -15.90% 14.61% -94.26% 55.44% -
  Horiz. % 75.42% 71.23% 85.67% 73.91% 86.56% 44.56% 100.00%
NP 26,756 28,766 32,664 29,870 30,507 21,783 35,624 -17.39%
  QoQ % -6.99% -11.93% 9.35% -2.09% 40.05% -38.85% -
  Horiz. % 75.11% 80.75% 91.69% 83.85% 85.64% 61.15% 100.00%
NP to SH 26,756 28,766 32,664 29,870 30,507 21,784 35,624 -17.39%
  QoQ % -6.99% -11.93% 9.35% -2.09% 40.04% -38.85% -
  Horiz. % 75.11% 80.75% 91.69% 83.85% 85.64% 61.15% 100.00%
Tax Rate 23.98 % 21.70 % 22.69 % 21.69 % 24.10 % 18.63 % 23.90 % 0.22%
  QoQ % 10.51% -4.36% 4.61% -10.00% 29.36% -22.05% -
  Horiz. % 100.33% 90.79% 94.94% 90.75% 100.84% 77.95% 100.00%
Total Cost 265,231 234,618 280,882 271,460 296,822 212,833 273,372 -2.00%
  QoQ % 13.05% -16.47% 3.47% -8.54% 39.46% -22.15% -
  Horiz. % 97.02% 85.82% 102.75% 99.30% 108.58% 77.85% 100.00%
Net Worth 628,503 606,831 594,238 572,551 559,540 528,879 520,742 13.37%
  QoQ % 3.57% 2.12% 3.79% 2.33% 5.80% 1.56% -
  Horiz. % 120.69% 116.53% 114.11% 109.95% 107.45% 101.56% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 8,669 6,501 12,145 10,843 11,385 8,136 13,018 -23.76%
  QoQ % 33.33% -46.47% 12.00% -4.76% 39.94% -37.50% -
  Horiz. % 66.59% 49.94% 93.29% 83.29% 87.46% 62.50% 100.00%
Div Payout % 32.40 % 22.60 % 37.18 % 36.30 % 37.32 % 37.35 % 36.54 % -7.71%
  QoQ % 43.36% -39.21% 2.42% -2.73% -0.08% 2.22% -
  Horiz. % 88.67% 61.85% 101.75% 99.34% 102.13% 102.22% 100.00%
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 628,503 606,831 594,238 572,551 559,540 528,879 520,742 13.37%
  QoQ % 3.57% 2.12% 3.79% 2.33% 5.80% 1.56% -
  Horiz. % 120.69% 116.53% 114.11% 109.95% 107.45% 101.56% 100.00%
NOSH 433,451 433,451 433,751 433,751 162,657 162,732 162,732 92.27%
  QoQ % 0.00% -0.07% 0.00% 166.67% -0.05% 0.00% -
  Horiz. % 266.36% 266.36% 266.54% 266.54% 99.95% 100.00% 100.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 9.16 % 10.92 % 10.42 % 9.91 % 9.32 % 9.28 % 11.53 % -14.23%
  QoQ % -16.12% 4.80% 5.15% 6.33% 0.43% -19.51% -
  Horiz. % 79.44% 94.71% 90.37% 85.95% 80.83% 80.49% 100.00%
ROE 4.26 % 4.74 % 5.50 % 5.22 % 5.45 % 4.12 % 6.84 % -27.09%
  QoQ % -10.13% -13.82% 5.36% -4.22% 32.28% -39.77% -
  Horiz. % 62.28% 69.30% 80.41% 76.32% 79.68% 60.23% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 67.36 60.76 72.29 69.47 201.24 144.17 189.88 -49.92%
  QoQ % 10.86% -15.95% 4.06% -65.48% 39.59% -24.07% -
  Horiz. % 35.48% 32.00% 38.07% 36.59% 105.98% 75.93% 100.00%
EPS 6.17 6.64 7.53 6.89 18.76 13.39 21.89 -57.04%
  QoQ % -7.08% -11.82% 9.29% -63.27% 40.10% -38.83% -
  Horiz. % 28.19% 30.33% 34.40% 31.48% 85.70% 61.17% 100.00%
DPS 2.00 1.50 2.80 2.50 7.00 5.00 8.00 -60.35%
  QoQ % 33.33% -46.43% 12.00% -64.29% 40.00% -37.50% -
  Horiz. % 25.00% 18.75% 35.00% 31.25% 87.50% 62.50% 100.00%
NAPS 1.4500 1.4000 1.3700 1.3200 3.4400 3.2500 3.2000 -41.03%
  QoQ % 3.57% 2.19% 3.79% -61.63% 5.85% 1.56% -
  Horiz. % 45.31% 43.75% 42.81% 41.25% 107.50% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 67.29 60.69 72.25 69.44 75.43 54.07 71.21 -3.71%
  QoQ % 10.87% -16.00% 4.05% -7.94% 39.50% -24.07% -
  Horiz. % 94.50% 85.23% 101.46% 97.51% 105.93% 75.93% 100.00%
EPS 6.17 6.63 7.53 6.88 7.03 5.02 8.21 -17.35%
  QoQ % -6.94% -11.95% 9.45% -2.13% 40.04% -38.86% -
  Horiz. % 75.15% 80.76% 91.72% 83.80% 85.63% 61.14% 100.00%
DPS 2.00 1.50 2.80 2.50 2.62 1.88 3.00 -23.70%
  QoQ % 33.33% -46.43% 12.00% -4.58% 39.36% -37.33% -
  Horiz. % 66.67% 50.00% 93.33% 83.33% 87.33% 62.67% 100.00%
NAPS 1.4483 1.3984 1.3694 1.3194 1.2894 1.2188 1.2000 13.37%
  QoQ % 3.57% 2.12% 3.79% 2.33% 5.79% 1.57% -
  Horiz. % 120.69% 116.53% 114.12% 109.95% 107.45% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 2.1100 1.8800 2.4500 2.5400 4.8500 4.6500 4.3600 -
P/RPS 3.13 3.09 3.39 3.66 2.41 3.23 2.30 22.83%
  QoQ % 1.29% -8.85% -7.38% 51.87% -25.39% 40.43% -
  Horiz. % 136.09% 134.35% 147.39% 159.13% 104.78% 140.43% 100.00%
P/EPS 34.18 28.33 32.53 36.88 25.86 34.74 19.92 43.37%
  QoQ % 20.65% -12.91% -11.80% 42.61% -25.56% 74.40% -
  Horiz. % 171.59% 142.22% 163.30% 185.14% 129.82% 174.40% 100.00%
EY 2.93 3.53 3.07 2.71 3.87 2.88 5.02 -30.18%
  QoQ % -17.00% 14.98% 13.28% -29.97% 34.37% -42.63% -
  Horiz. % 58.37% 70.32% 61.16% 53.98% 77.09% 57.37% 100.00%
DY 0.95 0.80 1.14 0.98 1.44 1.08 1.83 -35.43%
  QoQ % 18.75% -29.82% 16.33% -31.94% 33.33% -40.98% -
  Horiz. % 51.91% 43.72% 62.30% 53.55% 78.69% 59.02% 100.00%
P/NAPS 1.46 1.34 1.79 1.92 1.41 1.43 1.36 4.85%
  QoQ % 8.96% -25.14% -6.77% 36.17% -1.40% 5.15% -
  Horiz. % 107.35% 98.53% 131.62% 141.18% 103.68% 105.15% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 08/09/20 22/06/20 09/03/20 10/12/19 11/09/19 21/06/19 18/03/19 -
Price 2.1300 2.1100 2.0500 2.5700 5.7800 5.1000 4.6600 -
P/RPS 3.16 3.47 2.84 3.70 2.87 3.54 2.45 18.51%
  QoQ % -8.93% 22.18% -23.24% 28.92% -18.93% 44.49% -
  Horiz. % 128.98% 141.63% 115.92% 151.02% 117.14% 144.49% 100.00%
P/EPS 34.51 31.79 27.22 37.32 30.82 38.10 21.29 38.03%
  QoQ % 8.56% 16.79% -27.06% 21.09% -19.11% 78.96% -
  Horiz. % 162.09% 149.32% 127.85% 175.29% 144.76% 178.96% 100.00%
EY 2.90 3.15 3.67 2.68 3.24 2.62 4.70 -27.54%
  QoQ % -7.94% -14.17% 36.94% -17.28% 23.66% -44.26% -
  Horiz. % 61.70% 67.02% 78.09% 57.02% 68.94% 55.74% 100.00%
DY 0.94 0.71 1.37 0.97 1.21 0.98 1.72 -33.18%
  QoQ % 32.39% -48.18% 41.24% -19.83% 23.47% -43.02% -
  Horiz. % 54.65% 41.28% 79.65% 56.40% 70.35% 56.98% 100.00%
P/NAPS 1.47 1.51 1.50 1.95 1.68 1.57 1.46 0.46%
  QoQ % -2.65% 0.67% -23.08% 16.07% 7.01% 7.53% -
  Horiz. % 100.68% 103.42% 102.74% 133.56% 115.07% 107.53% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

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. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS