Highlights

[MAGNI] QoQ TTM Result on 2020-01-31 [#3]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 09-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jan-2020  [#3]
Profit Trend QoQ -     -2.51%    YoY -     13.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 1,138,021 1,170,247 1,205,589 1,176,821 1,172,271 1,126,697 1,073,109 3.97%
  QoQ % -2.75% -2.93% 2.44% 0.39% 4.04% 4.99% -
  Horiz. % 106.05% 109.05% 112.35% 109.66% 109.24% 104.99% 100.00%
PBT 141,289 152,323 157,321 147,353 151,917 144,204 133,104 4.04%
  QoQ % -7.24% -3.18% 6.76% -3.00% 5.35% 8.34% -
  Horiz. % 106.15% 114.44% 118.19% 110.71% 114.13% 108.34% 100.00%
Tax -32,268 -34,267 -35,514 -32,529 -34,133 -33,084 -30,479 3.86%
  QoQ % 5.83% 3.51% -9.18% 4.70% -3.17% -8.55% -
  Horiz. % 105.87% 112.43% 116.52% 106.73% 111.99% 108.55% 100.00%
NP 109,021 118,056 121,807 114,824 117,784 111,120 102,625 4.09%
  QoQ % -7.65% -3.08% 6.08% -2.51% 6.00% 8.28% -
  Horiz. % 106.23% 115.04% 118.69% 111.89% 114.77% 108.28% 100.00%
NP to SH 109,021 118,056 121,807 114,825 117,785 111,121 102,626 4.09%
  QoQ % -7.65% -3.08% 6.08% -2.51% 6.00% 8.28% -
  Horiz. % 106.23% 115.04% 118.69% 111.89% 114.77% 108.28% 100.00%
Tax Rate 22.84 % 22.50 % 22.57 % 22.08 % 22.47 % 22.94 % 22.90 % -0.17%
  QoQ % 1.51% -0.31% 2.22% -1.74% -2.05% 0.17% -
  Horiz. % 99.74% 98.25% 98.56% 96.42% 98.12% 100.17% 100.00%
Total Cost 1,029,000 1,052,191 1,083,782 1,061,997 1,054,487 1,015,577 970,484 3.96%
  QoQ % -2.20% -2.91% 2.05% 0.71% 3.83% 4.65% -
  Horiz. % 106.03% 108.42% 111.67% 109.43% 108.66% 104.65% 100.00%
Net Worth 641,507 628,503 606,831 594,238 572,551 559,540 528,879 13.67%
  QoQ % 2.07% 3.57% 2.12% 3.79% 2.33% 5.80% -
  Horiz. % 121.30% 118.84% 114.74% 112.36% 108.26% 105.80% 100.00%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 35,117 38,159 40,876 42,511 43,384 40,677 37,428 -4.14%
  QoQ % -7.97% -6.65% -3.85% -2.01% 6.66% 8.68% -
  Horiz. % 93.83% 101.95% 109.21% 113.58% 115.91% 108.68% 100.00%
Div Payout % 32.21 % 32.32 % 33.56 % 37.02 % 36.83 % 36.61 % 36.47 % -7.91%
  QoQ % -0.34% -3.69% -9.35% 0.52% 0.60% 0.38% -
  Horiz. % 88.32% 88.62% 92.02% 101.51% 100.99% 100.38% 100.00%
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 641,507 628,503 606,831 594,238 572,551 559,540 528,879 13.67%
  QoQ % 2.07% 3.57% 2.12% 3.79% 2.33% 5.80% -
  Horiz. % 121.30% 118.84% 114.74% 112.36% 108.26% 105.80% 100.00%
NOSH 433,451 433,451 433,451 433,751 433,751 162,657 162,732 91.58%
  QoQ % 0.00% 0.00% -0.07% 0.00% 166.67% -0.05% -
  Horiz. % 266.36% 266.36% 266.36% 266.54% 266.54% 99.95% 100.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 9.58 % 10.09 % 10.10 % 9.76 % 10.05 % 9.86 % 9.56 % 0.14%
  QoQ % -5.05% -0.10% 3.48% -2.89% 1.93% 3.14% -
  Horiz. % 100.21% 105.54% 105.65% 102.09% 105.13% 103.14% 100.00%
ROE 16.99 % 18.78 % 20.07 % 19.32 % 20.57 % 19.86 % 19.40 % -8.43%
  QoQ % -9.53% -6.43% 3.88% -6.08% 3.58% 2.37% -
  Horiz. % 87.58% 96.80% 103.45% 99.59% 106.03% 102.37% 100.00%
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 262.55 269.98 278.14 271.31 270.26 692.68 659.43 -45.73%
  QoQ % -2.75% -2.93% 2.52% 0.39% -60.98% 5.04% -
  Horiz. % 39.81% 40.94% 42.18% 41.14% 40.98% 105.04% 100.00%
EPS 25.15 27.24 28.10 26.47 27.15 68.32 63.06 -45.67%
  QoQ % -7.67% -3.06% 6.16% -2.50% -60.26% 8.34% -
  Horiz. % 39.88% 43.20% 44.56% 41.98% 43.05% 108.34% 100.00%
DPS 8.10 8.80 9.43 9.80 10.00 25.00 23.00 -49.97%
  QoQ % -7.95% -6.68% -3.78% -2.00% -60.00% 8.70% -
  Horiz. % 35.22% 38.26% 41.00% 42.61% 43.48% 108.70% 100.00%
NAPS 1.4800 1.4500 1.4000 1.3700 1.3200 3.4400 3.2500 -40.67%
  QoQ % 2.07% 3.57% 2.19% 3.79% -61.63% 5.85% -
  Horiz. % 45.54% 44.62% 43.08% 42.15% 40.62% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 262.25 269.67 277.82 271.19 270.14 259.64 247.29 3.97%
  QoQ % -2.75% -2.93% 2.44% 0.39% 4.04% 4.99% -
  Horiz. % 106.05% 109.05% 112.35% 109.66% 109.24% 104.99% 100.00%
EPS 25.12 27.20 28.07 26.46 27.14 25.61 23.65 4.08%
  QoQ % -7.65% -3.10% 6.08% -2.51% 5.97% 8.29% -
  Horiz. % 106.22% 115.01% 118.69% 111.88% 114.76% 108.29% 100.00%
DPS 8.09 8.79 9.42 9.80 10.00 9.37 8.63 -4.20%
  QoQ % -7.96% -6.69% -3.88% -2.00% 6.72% 8.57% -
  Horiz. % 93.74% 101.85% 109.15% 113.56% 115.87% 108.57% 100.00%
NAPS 1.4783 1.4483 1.3984 1.3694 1.3194 1.2894 1.2188 13.67%
  QoQ % 2.07% 3.57% 2.12% 3.79% 2.33% 5.79% -
  Horiz. % 121.29% 118.83% 114.74% 112.36% 108.25% 105.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 2.3100 2.1100 1.8800 2.4500 2.5400 4.8500 4.6500 -
P/RPS 0.88 0.78 0.68 0.90 0.94 0.70 0.71 15.31%
  QoQ % 12.82% 14.71% -24.44% -4.26% 34.29% -1.41% -
  Horiz. % 123.94% 109.86% 95.77% 126.76% 132.39% 98.59% 100.00%
P/EPS 9.18 7.75 6.69 9.25 9.35 7.10 7.37 15.69%
  QoQ % 18.45% 15.84% -27.68% -1.07% 31.69% -3.66% -
  Horiz. % 124.56% 105.16% 90.77% 125.51% 126.87% 96.34% 100.00%
EY 10.89 12.91 14.95 10.81 10.69 14.09 13.56 -13.54%
  QoQ % -15.65% -13.65% 38.30% 1.12% -24.13% 3.91% -
  Horiz. % 80.31% 95.21% 110.25% 79.72% 78.83% 103.91% 100.00%
DY 3.51 4.17 5.02 4.00 3.94 5.15 4.95 -20.40%
  QoQ % -15.83% -16.93% 25.50% 1.52% -23.50% 4.04% -
  Horiz. % 70.91% 84.24% 101.41% 80.81% 79.60% 104.04% 100.00%
P/NAPS 1.56 1.46 1.34 1.79 1.92 1.41 1.43 5.94%
  QoQ % 6.85% 8.96% -25.14% -6.77% 36.17% -1.40% -
  Horiz. % 109.09% 102.10% 93.71% 125.17% 134.27% 98.60% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 03/12/20 08/09/20 22/06/20 09/03/20 10/12/19 11/09/19 21/06/19 -
Price 2.6100 2.1300 2.1100 2.0500 2.5700 5.7800 5.1000 -
P/RPS 0.99 0.79 0.76 0.76 0.95 0.83 0.77 18.15%
  QoQ % 25.32% 3.95% 0.00% -20.00% 14.46% 7.79% -
  Horiz. % 128.57% 102.60% 98.70% 98.70% 123.38% 107.79% 100.00%
P/EPS 10.38 7.82 7.51 7.74 9.46 8.46 8.09 17.99%
  QoQ % 32.74% 4.13% -2.97% -18.18% 11.82% 4.57% -
  Horiz. % 128.31% 96.66% 92.83% 95.67% 116.93% 104.57% 100.00%
EY 9.64 12.79 13.32 12.91 10.57 11.82 12.37 -15.25%
  QoQ % -24.63% -3.98% 3.18% 22.14% -10.58% -4.45% -
  Horiz. % 77.93% 103.40% 107.68% 104.37% 85.45% 95.55% 100.00%
DY 3.10 4.13 4.47 4.78 3.89 4.33 4.51 -22.03%
  QoQ % -24.94% -7.61% -6.49% 22.88% -10.16% -3.99% -
  Horiz. % 68.74% 91.57% 99.11% 105.99% 86.25% 96.01% 100.00%
P/NAPS 1.76 1.47 1.51 1.50 1.95 1.68 1.57 7.88%
  QoQ % 19.73% -2.65% 0.67% -23.08% 16.07% 7.01% -
  Horiz. % 112.10% 93.63% 96.18% 95.54% 124.20% 107.01% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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!
PARTNERS & BROKERS