Highlights

[MAGNI] YoY Annualized Quarter 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 -     2.73%    YoY -     15.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,256,273 1,117,990 1,145,778 1,120,409 880,108 719,536 651,776 11.55%
  YoY % 12.37% -2.43% 2.26% 27.30% 22.32% 10.40% -
  Horiz. % 192.75% 171.53% 175.79% 171.90% 135.03% 110.40% 100.00%
PBT 160,778 141,780 128,288 144,884 111,077 63,148 59,609 17.97%
  YoY % 13.40% 10.52% -11.45% 30.44% 75.90% 5.94% -
  Horiz. % 269.72% 237.85% 215.21% 243.06% 186.34% 105.94% 100.00%
Tax -36,724 -33,990 -33,316 -36,090 -26,717 -15,708 -14,998 16.09%
  YoY % -8.04% -2.03% 7.69% -35.08% -70.09% -4.73% -
  Horiz. % 244.85% 226.62% 222.13% 240.63% 178.13% 104.73% 100.00%
NP 124,054 107,789 94,972 108,793 84,360 47,440 44,610 18.58%
  YoY % 15.09% 13.50% -12.70% 28.96% 77.82% 6.34% -
  Horiz. % 278.08% 241.62% 212.89% 243.87% 189.10% 106.34% 100.00%
NP to SH 124,054 107,789 94,973 108,805 84,360 47,437 44,610 18.58%
  YoY % 15.09% 13.49% -12.71% 28.98% 77.83% 6.34% -
  Horiz. % 278.08% 241.62% 212.89% 243.90% 189.10% 106.34% 100.00%
Tax Rate 22.84 % 23.97 % 25.97 % 24.91 % 24.05 % 24.87 % 25.16 % -1.60%
  YoY % -4.71% -7.70% 4.26% 3.58% -3.30% -1.15% -
  Horiz. % 90.78% 95.27% 103.22% 99.01% 95.59% 98.85% 100.00%
Total Cost 1,132,218 1,010,201 1,050,806 1,011,616 795,748 672,096 607,165 10.94%
  YoY % 12.08% -3.86% 3.87% 27.13% 18.40% 10.69% -
  Horiz. % 186.48% 166.38% 173.07% 166.61% 131.06% 110.69% 100.00%
Net Worth 594,238 520,742 455,649 380,764 312,444 261,491 232,166 16.95%
  YoY % 14.11% 14.29% 19.67% 21.87% 19.49% 12.63% -
  Horiz. % 255.95% 224.30% 196.26% 164.00% 134.58% 112.63% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 45,861 39,055 32,546 34,713 28,206 7,233 7,232 36.03%
  YoY % 17.43% 20.00% -6.24% 23.07% 289.95% 0.01% -
  Horiz. % 634.10% 540.00% 450.00% 479.96% 390.00% 100.01% 100.00%
Div Payout % 36.97 % 36.23 % 34.27 % 31.90 % 33.44 % 15.25 % 16.21 % 14.72%
  YoY % 2.04% 5.72% 7.43% -4.61% 119.28% -5.92% -
  Horiz. % 228.07% 223.50% 211.41% 196.79% 206.29% 94.08% 100.00%
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 594,238 520,742 455,649 380,764 312,444 261,491 232,166 16.95%
  YoY % 14.11% 14.29% 19.67% 21.87% 19.49% 12.63% -
  Horiz. % 255.95% 224.30% 196.26% 164.00% 134.58% 112.63% 100.00%
NOSH 433,751 162,732 162,732 162,719 162,731 108,502 108,488 25.97%
  YoY % 166.54% 0.00% 0.01% -0.01% 49.98% 0.01% -
  Horiz. % 399.81% 150.00% 150.00% 149.99% 150.00% 100.01% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 9.87 % 9.64 % 8.29 % 9.71 % 9.59 % 6.59 % 6.84 % 6.30%
  YoY % 2.39% 16.28% -14.62% 1.25% 45.52% -3.65% -
  Horiz. % 144.30% 140.94% 121.20% 141.96% 140.20% 96.35% 100.00%
ROE 20.88 % 20.70 % 20.84 % 28.58 % 27.00 % 18.14 % 19.21 % 1.40%
  YoY % 0.87% -0.67% -27.08% 5.85% 48.84% -5.57% -
  Horiz. % 108.69% 107.76% 108.49% 148.78% 140.55% 94.43% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 289.63 687.01 704.09 688.55 540.83 663.15 600.78 -11.45%
  YoY % -57.84% -2.43% 2.26% 27.31% -18.45% 10.38% -
  Horiz. % 48.21% 114.35% 117.20% 114.61% 90.02% 110.38% 100.00%
EPS 28.60 66.24 58.36 66.87 51.84 43.72 41.12 -5.87%
  YoY % -56.82% 13.50% -12.73% 28.99% 18.57% 6.32% -
  Horiz. % 69.55% 161.09% 141.93% 162.62% 126.07% 106.32% 100.00%
DPS 10.57 24.00 20.00 21.33 17.33 6.67 6.67 7.97%
  YoY % -55.96% 20.00% -6.24% 23.08% 159.82% 0.00% -
  Horiz. % 158.47% 359.82% 299.85% 319.79% 259.82% 100.00% 100.00%
NAPS 1.3700 3.2000 2.8000 2.3400 1.9200 2.4100 2.1400 -7.16%
  YoY % -57.19% 14.29% 19.66% 21.87% -20.33% 12.62% -
  Horiz. % 64.02% 149.53% 130.84% 109.35% 89.72% 112.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 289.50 257.63 264.03 258.19 202.81 165.81 150.20 11.55%
  YoY % 12.37% -2.42% 2.26% 27.31% 22.31% 10.39% -
  Horiz. % 192.74% 171.52% 175.79% 171.90% 135.03% 110.39% 100.00%
EPS 28.59 24.84 21.89 25.07 19.44 10.93 10.28 18.58%
  YoY % 15.10% 13.48% -12.68% 28.96% 77.86% 6.32% -
  Horiz. % 278.11% 241.63% 212.94% 243.87% 189.11% 106.32% 100.00%
DPS 10.57 9.00 7.50 8.00 6.50 1.67 1.67 35.99%
  YoY % 17.44% 20.00% -6.25% 23.08% 289.22% 0.00% -
  Horiz. % 632.93% 538.92% 449.10% 479.04% 389.22% 100.00% 100.00%
NAPS 1.3694 1.2000 1.0500 0.8774 0.7200 0.6026 0.5350 16.95%
  YoY % 14.12% 14.29% 19.67% 21.86% 19.48% 12.64% -
  Horiz. % 255.96% 224.30% 196.26% 164.00% 134.58% 112.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 2.4500 4.3600 4.9700 4.8000 4.1700 2.8200 2.1900 -
P/RPS 0.85 0.63 0.71 0.70 0.77 0.43 0.36 15.39%
  YoY % 34.92% -11.27% 1.43% -9.09% 79.07% 19.44% -
  Horiz. % 236.11% 175.00% 197.22% 194.44% 213.89% 119.44% 100.00%
P/EPS 8.57 6.58 8.52 7.18 8.04 6.45 5.33 8.23%
  YoY % 30.24% -22.77% 18.66% -10.70% 24.65% 21.01% -
  Horiz. % 160.79% 123.45% 159.85% 134.71% 150.84% 121.01% 100.00%
EY 11.67 15.19 11.74 13.93 12.43 15.50 18.78 -7.62%
  YoY % -23.17% 29.39% -15.72% 12.07% -19.81% -17.47% -
  Horiz. % 62.14% 80.88% 62.51% 74.17% 66.19% 82.53% 100.00%
DY 4.32 5.50 4.02 4.44 4.16 2.36 3.04 6.03%
  YoY % -21.45% 36.82% -9.46% 6.73% 76.27% -22.37% -
  Horiz. % 142.11% 180.92% 132.24% 146.05% 136.84% 77.63% 100.00%
P/NAPS 1.79 1.36 1.78 2.05 2.17 1.17 1.02 9.82%
  YoY % 31.62% -23.60% -13.17% -5.53% 85.47% 14.71% -
  Horiz. % 175.49% 133.33% 174.51% 200.98% 212.75% 114.71% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 09/03/20 18/03/19 15/03/18 16/03/17 18/03/16 16/03/15 26/03/14 -
Price 2.0500 4.6600 4.5400 5.1600 4.4800 2.9100 2.3800 -
P/RPS 0.71 0.68 0.64 0.75 0.83 0.44 0.40 10.03%
  YoY % 4.41% 6.25% -14.67% -9.64% 88.64% 10.00% -
  Horiz. % 177.50% 170.00% 160.00% 187.50% 207.50% 110.00% 100.00%
P/EPS 7.17 7.04 7.78 7.72 8.64 6.66 5.79 3.63%
  YoY % 1.85% -9.51% 0.78% -10.65% 29.73% 15.03% -
  Horiz. % 123.83% 121.59% 134.37% 133.33% 149.22% 115.03% 100.00%
EY 13.95 14.21 12.86 12.96 11.57 15.02 17.28 -3.50%
  YoY % -1.83% 10.50% -0.77% 12.01% -22.97% -13.08% -
  Horiz. % 80.73% 82.23% 74.42% 75.00% 66.96% 86.92% 100.00%
DY 5.16 5.15 4.41 4.13 3.87 2.29 2.80 10.72%
  YoY % 0.19% 16.78% 6.78% 6.72% 69.00% -18.21% -
  Horiz. % 184.29% 183.93% 157.50% 147.50% 138.21% 81.79% 100.00%
P/NAPS 1.50 1.46 1.62 2.21 2.33 1.21 1.11 5.14%
  YoY % 2.74% -9.88% -26.70% -5.15% 92.56% 9.01% -
  Horiz. % 135.14% 131.53% 145.95% 199.10% 209.91% 109.01% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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