Highlights

[MAGNI] YoY Cumulative 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 -     -78.03%    YoY -     -12.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 291,987 327,329 273,741 293,713 271,392 193,818 177,240 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 35,195 40,193 29,093 25,695 30,980 20,482 13,449 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 -8,439 -9,686 -7,081 -6,108 -7,450 -4,909 -3,365 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 26,756 30,507 22,012 19,587 23,530 15,573 10,084 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 26,756 30,507 22,012 19,587 23,529 15,573 10,084 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 265,231 296,822 251,729 274,126 247,862 178,245 167,156 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 8,669 11,385 8,136 5,695 8,135 - - -
  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 4.26 % 5.45 % 4.52 % 4.58 % 6.79 % 5.39 % 4.12 % 0.56%
  YoY % -21.83% 20.58% -1.31% -32.55% 25.97% 30.83% -
  Horiz. % 103.40% 132.28% 109.71% 111.17% 164.81% 130.83% 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 67.36 201.24 168.22 180.49 166.79 178.60 163.46 -13.72%
  YoY % -66.53% 19.63% -6.80% 8.21% -6.61% 9.26% -
  Horiz. % 41.21% 123.11% 102.91% 110.42% 102.04% 109.26% 100.00%
EPS 6.17 18.76 13.53 12.04 14.46 14.35 9.30 -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 2.00 7.00 5.00 3.50 5.00 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 67.29 75.43 63.08 67.68 62.54 44.66 40.84 8.67%
  YoY % -10.79% 19.58% -6.80% 8.22% 40.04% 9.35% -
  Horiz. % 164.76% 184.70% 154.46% 165.72% 153.13% 109.35% 100.00%
EPS 6.17 7.03 5.07 4.51 5.42 3.59 2.32 17.69%
  YoY % -12.23% 38.66% 12.42% -16.79% 50.97% 54.74% -
  Horiz. % 265.95% 303.02% 218.53% 194.40% 233.62% 154.74% 100.00%
DPS 2.00 2.62 1.88 1.31 1.87 0.00 0.00 -
  YoY % -23.66% 39.36% 43.51% -29.95% 0.00% 0.00% -
  Horiz. % 106.95% 140.11% 100.53% 70.05% 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 3.13 2.41 2.85 4.21 2.39 2.43 1.93 8.38%
  YoY % 29.88% -15.44% -32.30% 76.15% -1.65% 25.91% -
  Horiz. % 162.18% 124.87% 147.67% 218.13% 123.83% 125.91% 100.00%
P/EPS 34.18 25.86 35.49 63.14 27.59 30.24 33.98 0.10%
  YoY % 32.17% -27.13% -43.79% 128.85% -8.76% -11.01% -
  Horiz. % 100.59% 76.10% 104.44% 185.82% 81.19% 88.99% 100.00%
EY 2.93 3.87 2.82 1.58 3.62 3.31 2.94 -0.06%
  YoY % -24.29% 37.23% 78.48% -56.35% 9.37% 12.59% -
  Horiz. % 99.66% 131.63% 95.92% 53.74% 123.13% 112.59% 100.00%
DY 0.95 1.44 1.04 0.46 1.25 0.00 0.00 -
  YoY % -34.03% 38.46% 126.09% -63.20% 0.00% 0.00% -
  Horiz. % 76.00% 115.20% 83.20% 36.80% 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 3.16 2.87 2.78 4.04 2.49 2.46 1.87 9.13%
  YoY % 10.10% 3.24% -31.19% 62.25% 1.22% 31.55% -
  Horiz. % 168.98% 153.48% 148.66% 216.04% 133.16% 131.55% 100.00%
P/EPS 34.51 30.82 34.60 60.65 28.70 30.59 32.80 0.85%
  YoY % 11.97% -10.92% -42.95% 111.32% -6.18% -6.74% -
  Horiz. % 105.21% 93.96% 105.49% 184.91% 87.50% 93.26% 100.00%
EY 2.90 3.24 2.89 1.65 3.48 3.27 3.05 -0.84%
  YoY % -10.49% 12.11% 75.15% -52.59% 6.42% 7.21% -
  Horiz. % 95.08% 106.23% 94.75% 54.10% 114.10% 107.21% 100.00%
DY 0.94 1.21 1.07 0.48 1.20 0.00 0.00 -
  YoY % -22.31% 13.08% 122.92% -60.00% 0.00% 0.00% -
  Horiz. % 78.33% 100.83% 89.17% 40.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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