Highlights

[MAGNI] YoY Annualized 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 -     -12.14%    YoY -     -12.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 1,167,948 1,309,316 1,094,964 1,174,852 1,085,568 775,272 708,960 8.67%
  YoY % -10.80% 19.58% -6.80% 8.22% 40.02% 9.35% -
  Horiz. % 164.74% 184.68% 154.45% 165.71% 153.12% 109.35% 100.00%
PBT 140,780 160,772 116,372 102,780 123,920 81,928 53,796 17.37%
  YoY % -12.44% 38.15% 13.22% -17.06% 51.25% 52.29% -
  Horiz. % 261.69% 298.85% 216.32% 191.06% 230.35% 152.29% 100.00%
Tax -33,756 -38,744 -28,324 -24,432 -29,800 -19,636 -13,460 16.54%
  YoY % 12.87% -36.79% -15.93% 18.01% -51.76% -45.88% -
  Horiz. % 250.79% 287.85% 210.43% 181.52% 221.40% 145.88% 100.00%
NP 107,024 122,028 88,048 78,348 94,120 62,292 40,336 17.64%
  YoY % -12.30% 38.59% 12.38% -16.76% 51.09% 54.43% -
  Horiz. % 265.33% 302.53% 218.29% 194.24% 233.34% 154.43% 100.00%
NP to SH 107,024 122,028 88,048 78,348 94,116 62,292 40,336 17.64%
  YoY % -12.30% 38.59% 12.38% -16.75% 51.09% 54.43% -
  Horiz. % 265.33% 302.53% 218.29% 194.24% 233.33% 154.43% 100.00%
Tax Rate 23.98 % 24.10 % 24.34 % 23.77 % 24.05 % 23.97 % 25.02 % -0.70%
  YoY % -0.50% -0.99% 2.40% -1.16% 0.33% -4.20% -
  Horiz. % 95.84% 96.32% 97.28% 95.00% 96.12% 95.80% 100.00%
Total Cost 1,060,924 1,187,288 1,006,916 1,096,504 991,448 712,980 668,624 7.99%
  YoY % -10.64% 17.91% -8.17% 10.60% 39.06% 6.63% -
  Horiz. % 158.67% 177.57% 150.60% 163.99% 148.28% 106.63% 100.00%
Net Worth 628,503 559,540 486,568 427,985 346,589 288,670 245,052 16.98%
  YoY % 12.33% 15.00% 13.69% 23.48% 20.06% 17.80% -
  Horiz. % 256.48% 228.34% 198.56% 174.65% 141.43% 117.80% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 34,676 45,543 32,546 22,782 32,543 - - -
  YoY % -23.86% 39.94% 42.86% -29.99% 0.00% 0.00% -
  Horiz. % 106.55% 139.95% 100.01% 70.01% 100.00% - -
Div Payout % 32.40 % 37.32 % 36.96 % 29.08 % 34.58 % - % - % -
  YoY % -13.18% 0.97% 27.10% -15.91% 0.00% 0.00% -
  Horiz. % 93.70% 107.92% 106.88% 84.09% 100.00% - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 628,503 559,540 486,568 427,985 346,589 288,670 245,052 16.98%
  YoY % 12.33% 15.00% 13.69% 23.48% 20.06% 17.80% -
  Horiz. % 256.48% 228.34% 198.56% 174.65% 141.43% 117.80% 100.00%
NOSH 433,451 162,657 162,732 162,732 162,717 108,522 108,430 25.95%
  YoY % 166.48% -0.05% 0.00% 0.01% 49.94% 0.09% -
  Horiz. % 399.75% 150.01% 150.08% 150.08% 150.07% 100.09% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 9.16 % 9.32 % 8.04 % 6.67 % 8.67 % 8.03 % 5.69 % 8.25%
  YoY % -1.72% 15.92% 20.54% -23.07% 7.97% 41.12% -
  Horiz. % 160.98% 163.80% 141.30% 117.22% 152.37% 141.12% 100.00%
ROE 17.03 % 21.81 % 18.10 % 18.31 % 27.15 % 21.58 % 16.46 % 0.57%
  YoY % -21.92% 20.50% -1.15% -32.56% 25.81% 31.11% -
  Horiz. % 103.46% 132.50% 109.96% 111.24% 164.95% 131.11% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 269.45 804.96 672.86 721.96 667.15 714.39 653.84 -13.72%
  YoY % -66.53% 19.63% -6.80% 8.22% -6.61% 9.26% -
  Horiz. % 41.21% 123.11% 102.91% 110.42% 102.04% 109.26% 100.00%
EPS 24.68 75.04 54.12 48.16 57.84 57.40 37.20 -6.60%
  YoY % -67.11% 38.65% 12.38% -16.74% 0.77% 54.30% -
  Horiz. % 66.34% 201.72% 145.48% 129.46% 155.48% 154.30% 100.00%
DPS 8.00 28.00 20.00 14.00 20.00 0.00 0.00 -
  YoY % -71.43% 40.00% 42.86% -30.00% 0.00% 0.00% -
  Horiz. % 40.00% 140.00% 100.00% 70.00% 100.00% - -
NAPS 1.4500 3.4400 2.9900 2.6300 2.1300 2.6600 2.2600 -7.12%
  YoY % -57.85% 15.05% 13.69% 23.47% -19.92% 17.70% -
  Horiz. % 64.16% 152.21% 132.30% 116.37% 94.25% 117.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 269.14 301.72 252.32 270.73 250.16 178.65 163.37 8.67%
  YoY % -10.80% 19.58% -6.80% 8.22% 40.03% 9.35% -
  Horiz. % 164.74% 184.69% 154.45% 165.72% 153.12% 109.35% 100.00%
EPS 24.66 28.12 20.29 18.05 21.69 14.35 9.30 17.63%
  YoY % -12.30% 38.59% 12.41% -16.78% 51.15% 54.30% -
  Horiz. % 265.16% 302.37% 218.17% 194.09% 233.23% 154.30% 100.00%
DPS 7.99 10.50 7.50 5.25 7.50 0.00 0.00 -
  YoY % -23.90% 40.00% 42.86% -30.00% 0.00% 0.00% -
  Horiz. % 106.53% 140.00% 100.00% 70.00% 100.00% - -
NAPS 1.4483 1.2894 1.1213 0.9863 0.7987 0.6652 0.5647 16.98%
  YoY % 12.32% 14.99% 13.69% 23.49% 20.07% 17.80% -
  Horiz. % 256.47% 228.33% 198.57% 174.66% 141.44% 117.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 2.1100 4.8500 4.8000 7.6000 3.9900 4.3400 3.1600 -
P/RPS 0.78 0.60 0.71 1.05 0.60 0.61 0.48 8.42%
  YoY % 30.00% -15.49% -32.38% 75.00% -1.64% 27.08% -
  Horiz. % 162.50% 125.00% 147.92% 218.75% 125.00% 127.08% 100.00%
P/EPS 8.55 6.46 8.87 15.79 6.90 7.56 8.49 0.12%
  YoY % 32.35% -27.17% -43.83% 128.84% -8.73% -10.95% -
  Horiz. % 100.71% 76.09% 104.48% 185.98% 81.27% 89.05% 100.00%
EY 11.70 15.47 11.27 6.33 14.50 13.23 11.77 -0.10%
  YoY % -24.37% 37.27% 78.04% -56.34% 9.60% 12.40% -
  Horiz. % 99.41% 131.44% 95.75% 53.78% 123.19% 112.40% 100.00%
DY 3.79 5.77 4.17 1.84 5.01 0.00 0.00 -
  YoY % -34.32% 38.37% 126.63% -63.27% 0.00% 0.00% -
  Horiz. % 75.65% 115.17% 83.23% 36.73% 100.00% - -
P/NAPS 1.46 1.41 1.61 2.89 1.87 1.63 1.40 0.70%
  YoY % 3.55% -12.42% -44.29% 54.55% 14.72% 16.43% -
  Horiz. % 104.29% 100.71% 115.00% 206.43% 133.57% 116.43% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 08/09/20 11/09/19 12/09/18 14/09/17 15/09/16 09/09/15 12/09/14 -
Price 2.1300 5.7800 4.6800 7.3000 4.1500 4.3900 3.0500 -
P/RPS 0.79 0.72 0.70 1.01 0.62 0.61 0.47 9.03%
  YoY % 9.72% 2.86% -30.69% 62.90% 1.64% 29.79% -
  Horiz. % 168.09% 153.19% 148.94% 214.89% 131.91% 129.79% 100.00%
P/EPS 8.63 7.70 8.65 15.16 7.17 7.65 8.20 0.85%
  YoY % 12.08% -10.98% -42.94% 111.44% -6.27% -6.71% -
  Horiz. % 105.24% 93.90% 105.49% 184.88% 87.44% 93.29% 100.00%
EY 11.59 12.98 11.56 6.60 13.94 13.08 12.20 -0.85%
  YoY % -10.71% 12.28% 75.15% -52.65% 6.57% 7.21% -
  Horiz. % 95.00% 106.39% 94.75% 54.10% 114.26% 107.21% 100.00%
DY 3.76 4.84 4.27 1.92 4.82 0.00 0.00 -
  YoY % -22.31% 13.35% 122.40% -60.17% 0.00% 0.00% -
  Horiz. % 78.01% 100.41% 88.59% 39.83% 100.00% - -
P/NAPS 1.47 1.68 1.57 2.78 1.95 1.65 1.35 1.43%
  YoY % -12.50% 7.01% -43.53% 42.56% 18.18% 22.22% -
  Horiz. % 108.89% 124.44% 116.30% 205.93% 144.44% 122.22% 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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS