Highlights

[MAGNI] YoY Cumulative Quarter Result on 2014-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 12-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jul-2014  [#1]
Profit Trend QoQ -     -75.96%    YoY -     10.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 293,713 271,392 193,818 177,240 150,995 131,808 141,714 12.90%
  YoY % 8.22% 40.02% 9.35% 17.38% 14.56% -6.99% -
  Horiz. % 207.26% 191.51% 136.77% 125.07% 106.55% 93.01% 100.00%
PBT 25,695 30,980 20,482 13,449 12,194 11,180 9,885 17.24%
  YoY % -17.06% 51.25% 52.29% 10.29% 9.07% 13.10% -
  Horiz. % 259.94% 313.40% 207.20% 136.05% 123.36% 113.10% 100.00%
Tax -6,108 -7,450 -4,909 -3,365 -3,054 -2,798 -2,481 16.19%
  YoY % 18.01% -51.76% -45.88% -10.18% -9.15% -12.78% -
  Horiz. % 246.19% 300.28% 197.86% 135.63% 123.10% 112.78% 100.00%
NP 19,587 23,530 15,573 10,084 9,140 8,382 7,404 17.59%
  YoY % -16.76% 51.09% 54.43% 10.33% 9.04% 13.21% -
  Horiz. % 264.55% 317.80% 210.33% 136.20% 123.45% 113.21% 100.00%
NP to SH 19,587 23,529 15,573 10,084 9,139 8,381 7,404 17.59%
  YoY % -16.75% 51.09% 54.43% 10.34% 9.04% 13.20% -
  Horiz. % 264.55% 317.79% 210.33% 136.20% 123.43% 113.20% 100.00%
Tax Rate 23.77 % 24.05 % 23.97 % 25.02 % 25.05 % 25.03 % 25.10 % -0.90%
  YoY % -1.16% 0.33% -4.20% -0.12% 0.08% -0.28% -
  Horiz. % 94.70% 95.82% 95.50% 99.68% 99.80% 99.72% 100.00%
Total Cost 274,126 247,862 178,245 167,156 141,855 123,426 134,310 12.61%
  YoY % 10.60% 39.06% 6.63% 17.84% 14.93% -8.10% -
  Horiz. % 204.10% 184.54% 132.71% 124.46% 105.62% 91.90% 100.00%
Net Worth 427,985 346,589 288,670 245,052 215,992 194,074 164,065 17.31%
  YoY % 23.48% 20.06% 17.80% 13.45% 11.29% 18.29% -
  Horiz. % 260.86% 211.25% 175.95% 149.36% 131.65% 118.29% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 5,695 8,135 - - - - - -
  YoY % -29.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.01% 100.00% - - - - -
Div Payout % 29.08 % 34.58 % - % - % - % - % - % -
  YoY % -15.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.09% 100.00% - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 427,985 346,589 288,670 245,052 215,992 194,074 164,065 17.31%
  YoY % 23.48% 20.06% 17.80% 13.45% 11.29% 18.29% -
  Horiz. % 260.86% 211.25% 175.95% 149.36% 131.65% 118.29% 100.00%
NOSH 162,732 162,717 108,522 108,430 108,539 108,421 105,170 7.54%
  YoY % 0.01% 49.94% 0.09% -0.10% 0.11% 3.09% -
  Horiz. % 154.73% 154.72% 103.19% 103.10% 103.20% 103.09% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 6.67 % 8.67 % 8.03 % 5.69 % 6.05 % 6.36 % 5.22 % 4.17%
  YoY % -23.07% 7.97% 41.12% -5.95% -4.87% 21.84% -
  Horiz. % 127.78% 166.09% 153.83% 109.00% 115.90% 121.84% 100.00%
ROE 4.58 % 6.79 % 5.39 % 4.12 % 4.23 % 4.32 % 4.51 % 0.26%
  YoY % -32.55% 25.97% 30.83% -2.60% -2.08% -4.21% -
  Horiz. % 101.55% 150.55% 119.51% 91.35% 93.79% 95.79% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 180.49 166.79 178.60 163.46 139.12 121.57 134.75 4.99%
  YoY % 8.21% -6.61% 9.26% 17.50% 14.44% -9.78% -
  Horiz. % 133.94% 123.78% 132.54% 121.31% 103.24% 90.22% 100.00%
EPS 12.04 14.46 14.35 9.30 8.42 7.73 7.04 9.35%
  YoY % -16.74% 0.77% 54.30% 10.45% 8.93% 9.80% -
  Horiz. % 171.02% 205.40% 203.84% 132.10% 119.60% 109.80% 100.00%
DPS 3.50 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -30.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 100.00% - - - - -
NAPS 2.6300 2.1300 2.6600 2.2600 1.9900 1.7900 1.5600 9.09%
  YoY % 23.47% -19.92% 17.70% 13.57% 11.17% 14.74% -
  Horiz. % 168.59% 136.54% 170.51% 144.87% 127.56% 114.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 67.68 62.54 44.66 40.84 34.80 30.37 32.66 12.90%
  YoY % 8.22% 40.04% 9.35% 17.36% 14.59% -7.01% -
  Horiz. % 207.23% 191.49% 136.74% 125.05% 106.55% 92.99% 100.00%
EPS 4.51 5.42 3.59 2.32 2.11 1.93 1.71 17.53%
  YoY % -16.79% 50.97% 54.74% 9.95% 9.33% 12.87% -
  Horiz. % 263.74% 316.96% 209.94% 135.67% 123.39% 112.87% 100.00%
DPS 1.31 1.87 0.00 0.00 0.00 0.00 0.00 -
  YoY % -29.95% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.05% 100.00% - - - - -
NAPS 0.9863 0.7987 0.6652 0.5647 0.4977 0.4472 0.3781 17.31%
  YoY % 23.49% 20.07% 17.80% 13.46% 11.29% 18.28% -
  Horiz. % 260.86% 211.24% 175.93% 149.35% 131.63% 118.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 7.6000 3.9900 4.3400 3.1600 2.0400 1.4500 1.1500 -
P/RPS 4.21 2.39 2.43 1.93 1.47 1.19 0.85 30.53%
  YoY % 76.15% -1.65% 25.91% 31.29% 23.53% 40.00% -
  Horiz. % 495.29% 281.18% 285.88% 227.06% 172.94% 140.00% 100.00%
P/EPS 63.14 27.59 30.24 33.98 24.23 18.76 16.34 25.24%
  YoY % 128.85% -8.76% -11.01% 40.24% 29.16% 14.81% -
  Horiz. % 386.41% 168.85% 185.07% 207.96% 148.29% 114.81% 100.00%
EY 1.58 3.62 3.31 2.94 4.13 5.33 6.12 -20.19%
  YoY % -56.35% 9.37% 12.59% -28.81% -22.51% -12.91% -
  Horiz. % 25.82% 59.15% 54.08% 48.04% 67.48% 87.09% 100.00%
DY 0.46 1.25 0.00 0.00 0.00 0.00 0.00 -
  YoY % -63.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.80% 100.00% - - - - -
P/NAPS 2.89 1.87 1.63 1.40 1.03 0.81 0.74 25.46%
  YoY % 54.55% 14.72% 16.43% 35.92% 27.16% 9.46% -
  Horiz. % 390.54% 252.70% 220.27% 189.19% 139.19% 109.46% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 14/09/17 15/09/16 09/09/15 12/09/14 17/09/13 25/09/12 26/09/11 -
Price 7.3000 4.1500 4.3900 3.0500 2.0400 1.6200 1.1100 -
P/RPS 4.04 2.49 2.46 1.87 1.47 1.33 0.82 30.41%
  YoY % 62.25% 1.22% 31.55% 27.21% 10.53% 62.20% -
  Horiz. % 492.68% 303.66% 300.00% 228.05% 179.27% 162.20% 100.00%
P/EPS 60.65 28.70 30.59 32.80 24.23 20.96 15.77 25.14%
  YoY % 111.32% -6.18% -6.74% 35.37% 15.60% 32.91% -
  Horiz. % 384.59% 181.99% 193.98% 207.99% 153.65% 132.91% 100.00%
EY 1.65 3.48 3.27 3.05 4.13 4.77 6.34 -20.08%
  YoY % -52.59% 6.42% 7.21% -26.15% -13.42% -24.76% -
  Horiz. % 26.03% 54.89% 51.58% 48.11% 65.14% 75.24% 100.00%
DY 0.48 1.20 0.00 0.00 0.00 0.00 0.00 -
  YoY % -60.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 100.00% - - - - -
P/NAPS 2.78 1.95 1.65 1.35 1.03 0.91 0.71 25.52%
  YoY % 42.56% 18.18% 22.22% 31.07% 13.19% 28.17% -
  Horiz. % 391.55% 274.65% 232.39% 190.14% 145.07% 128.17% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

323  366  593  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.37-0.01 
 KTG 0.270.00 
 PA 0.1750.00 
 JAKS 0.695+0.025 
 QES 0.36+0.005 
 HSI-HDT 0.075-0.04 
 SAMAIDEN 1.83+0.15 
 ISTONE 0.235-0.005 

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