Highlights

[MAGNI] YoY Cumulative 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 -     54.10%    YoY -     15.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 942,205 838,493 859,334 840,307 660,081 539,652 488,832 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 120,584 106,335 96,216 108,663 83,308 47,361 44,707 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 -27,543 -25,493 -24,987 -27,068 -20,038 -11,781 -11,249 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 93,041 80,842 71,229 81,595 63,270 35,580 33,458 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 93,041 80,842 71,230 81,604 63,270 35,578 33,458 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 849,164 757,651 788,105 758,712 596,811 504,072 455,374 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 34,396 29,291 24,409 26,035 21,155 5,425 5,424 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 15.66 % 15.52 % 15.63 % 21.43 % 20.25 % 13.61 % 14.41 % 1.40%
  YoY % 0.90% -0.70% -27.06% 5.83% 48.79% -5.55% -
  Horiz. % 108.67% 107.70% 108.47% 148.72% 140.53% 94.45% 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 217.22 515.26 528.07 516.41 405.63 497.36 450.58 -11.45%
  YoY % -57.84% -2.43% 2.26% 27.31% -18.44% 10.38% -
  Horiz. % 48.21% 114.35% 117.20% 114.61% 90.02% 110.38% 100.00%
EPS 21.45 49.68 43.77 50.15 38.88 32.79 30.84 -5.87%
  YoY % -56.82% 13.50% -12.72% 28.99% 18.57% 6.32% -
  Horiz. % 69.55% 161.09% 141.93% 162.61% 126.07% 106.32% 100.00%
DPS 7.93 18.00 15.00 16.00 13.00 5.00 5.00 7.99%
  YoY % -55.94% 20.00% -6.25% 23.08% 160.00% 0.00% -
  Horiz. % 158.60% 360.00% 300.00% 320.00% 260.00% 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 217.12 193.22 198.03 193.64 152.11 124.36 112.65 11.55%
  YoY % 12.37% -2.43% 2.27% 27.30% 22.31% 10.40% -
  Horiz. % 192.74% 171.52% 175.79% 171.90% 135.03% 110.40% 100.00%
EPS 21.44 18.63 16.41 18.80 14.58 8.20 7.71 18.58%
  YoY % 15.08% 13.53% -12.71% 28.94% 77.80% 6.36% -
  Horiz. % 278.08% 241.63% 212.84% 243.84% 189.11% 106.36% 100.00%
DPS 7.93 6.75 5.63 6.00 4.88 1.25 1.25 36.04%
  YoY % 17.48% 19.89% -6.17% 22.95% 290.40% 0.00% -
  Horiz. % 634.40% 540.00% 450.40% 480.00% 390.40% 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 1.13 0.85 0.94 0.93 1.03 0.57 0.49 14.94%
  YoY % 32.94% -9.57% 1.08% -9.71% 80.70% 16.33% -
  Horiz. % 230.61% 173.47% 191.84% 189.80% 210.20% 116.33% 100.00%
P/EPS 11.42 8.78 11.35 9.57 10.73 8.60 7.10 8.24%
  YoY % 30.07% -22.64% 18.60% -10.81% 24.77% 21.13% -
  Horiz. % 160.85% 123.66% 159.86% 134.79% 151.13% 121.13% 100.00%
EY 8.76 11.39 8.81 10.45 9.32 11.63 14.08 -7.60%
  YoY % -23.09% 29.28% -15.69% 12.12% -19.86% -17.40% -
  Horiz. % 62.22% 80.89% 62.57% 74.22% 66.19% 82.60% 100.00%
DY 3.24 4.13 3.02 3.33 3.12 1.77 2.28 6.03%
  YoY % -21.55% 36.75% -9.31% 6.73% 76.27% -22.37% -
  Horiz. % 142.11% 181.14% 132.46% 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 0.94 0.90 0.86 1.00 1.10 0.59 0.53 10.02%
  YoY % 4.44% 4.65% -14.00% -9.09% 86.44% 11.32% -
  Horiz. % 177.36% 169.81% 162.26% 188.68% 207.55% 111.32% 100.00%
P/EPS 9.56 9.38 10.37 10.29 11.52 8.87 7.72 3.63%
  YoY % 1.92% -9.55% 0.78% -10.68% 29.88% 14.90% -
  Horiz. % 123.83% 121.50% 134.33% 133.29% 149.22% 114.90% 100.00%
EY 10.46 10.66 9.64 9.72 8.68 11.27 12.96 -3.51%
  YoY % -1.88% 10.58% -0.82% 11.98% -22.98% -13.04% -
  Horiz. % 80.71% 82.25% 74.38% 75.00% 66.98% 86.96% 100.00%
DY 3.87 3.86 3.30 3.10 2.90 1.72 2.10 10.72%
  YoY % 0.26% 16.97% 6.45% 6.90% 68.60% -18.10% -
  Horiz. % 184.29% 183.81% 157.14% 147.62% 138.10% 81.90% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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