Highlights

[MAGNI] YoY Quarter Result on 2014-04-30 [#4]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 26-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     -42.78%    YoY -     16.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 299,645 193,985 176,728 162,441 136,687 117,580 96,342 20.80%
  YoY % 54.47% 9.76% 8.80% 18.84% 16.25% 22.04% -
  Horiz. % 311.02% 201.35% 183.44% 168.61% 141.88% 122.04% 100.00%
PBT 45,603 23,965 22,045 10,705 9,940 8,647 2,476 62.44%
  YoY % 90.29% 8.71% 105.93% 7.70% 14.95% 249.23% -
  Horiz. % 1,841.80% 967.89% 890.35% 432.35% 401.45% 349.23% 100.00%
Tax -7,103 -5,120 -5,421 -2,212 -2,625 -2,190 -813 43.47%
  YoY % -38.73% 5.55% -145.07% 15.73% -19.86% -169.37% -
  Horiz. % 873.68% 629.77% 666.79% 272.08% 322.88% 269.37% 100.00%
NP 38,500 18,845 16,624 8,493 7,315 6,457 1,663 68.74%
  YoY % 104.30% 13.36% 95.74% 16.10% 13.29% 288.27% -
  Horiz. % 2,315.09% 1,133.19% 999.64% 510.70% 439.87% 388.27% 100.00%
NP to SH 38,497 18,844 16,626 8,492 7,314 6,457 1,662 68.76%
  YoY % 104.29% 13.34% 95.78% 16.11% 13.27% 288.51% -
  Horiz. % 2,316.31% 1,133.81% 1,000.36% 510.95% 440.07% 388.51% 100.00%
Tax Rate 15.58 % 21.36 % 24.59 % 20.66 % 26.41 % 25.33 % 32.84 % -11.68%
  YoY % -27.06% -13.14% 19.02% -21.77% 4.26% -22.87% -
  Horiz. % 47.44% 65.04% 74.88% 62.91% 80.42% 77.13% 100.00%
Total Cost 261,145 175,140 160,104 153,948 129,372 111,123 94,679 18.41%
  YoY % 49.11% 9.39% 4.00% 19.00% 16.42% 17.37% -
  Horiz. % 275.82% 184.98% 169.10% 162.60% 136.64% 117.37% 100.00%
Net Worth 408,457 322,203 216,994 235,346 207,159 186,656 157,889 17.15%
  YoY % 26.77% 48.48% -7.80% 13.61% 10.98% 18.22% -
  Horiz. % 258.70% 204.07% 137.43% 149.06% 131.20% 118.22% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 11,391 8,136 7,236 8,676 8,676 6,511 6,232 10.56%
  YoY % 40.00% 12.43% -16.59% -0.01% 33.26% 4.47% -
  Horiz. % 182.77% 130.55% 116.11% 139.21% 139.22% 104.47% 100.00%
Div Payout % 29.59 % 43.18 % 43.53 % 102.17 % 118.63 % 100.84 % 375.00 % -34.48%
  YoY % -31.47% -0.80% -57.39% -13.88% 17.64% -73.11% -
  Horiz. % 7.89% 11.51% 11.61% 27.25% 31.63% 26.89% 100.00%
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 408,457 322,203 216,994 235,346 207,159 186,656 157,889 17.15%
  YoY % 26.77% 48.48% -7.80% 13.61% 10.98% 18.22% -
  Horiz. % 258.70% 204.07% 137.43% 149.06% 131.20% 118.22% 100.00%
NOSH 162,732 162,728 108,497 108,454 108,460 108,521 103,874 7.76%
  YoY % 0.00% 49.98% 0.04% -0.01% -0.06% 4.47% -
  Horiz. % 156.66% 156.66% 104.45% 104.41% 104.41% 104.47% 100.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 12.85 % 9.71 % 9.41 % 5.23 % 5.35 % 5.49 % 1.73 % 39.64%
  YoY % 32.34% 3.19% 79.92% -2.24% -2.55% 217.34% -
  Horiz. % 742.77% 561.27% 543.93% 302.31% 309.25% 317.34% 100.00%
ROE 9.42 % 5.85 % 7.66 % 3.61 % 3.53 % 3.46 % 1.05 % 44.10%
  YoY % 61.03% -23.63% 112.19% 2.27% 2.02% 229.52% -
  Horiz. % 897.14% 557.14% 729.52% 343.81% 336.19% 329.52% 100.00%
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 184.13 119.21 162.89 149.78 126.02 108.35 92.75 12.10%
  YoY % 54.46% -26.82% 8.75% 18.85% 16.31% 16.82% -
  Horiz. % 198.52% 128.53% 175.62% 161.49% 135.87% 116.82% 100.00%
EPS 23.66 11.58 10.22 7.83 6.74 5.95 1.60 56.60%
  YoY % 104.32% 13.31% 30.52% 16.17% 13.28% 271.88% -
  Horiz. % 1,478.75% 723.75% 638.75% 489.37% 421.25% 371.87% 100.00%
DPS 7.00 5.00 6.67 8.00 8.00 6.00 6.00 2.60%
  YoY % 40.00% -25.04% -16.62% 0.00% 33.33% 0.00% -
  Horiz. % 116.67% 83.33% 111.17% 133.33% 133.33% 100.00% 100.00%
NAPS 2.5100 1.9800 2.0000 2.1700 1.9100 1.7200 1.5200 8.71%
  YoY % 26.77% -1.00% -7.83% 13.61% 11.05% 13.16% -
  Horiz. % 165.13% 130.26% 131.58% 142.76% 125.66% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 69.05 44.70 40.73 37.43 31.50 27.10 22.20 20.80%
  YoY % 54.47% 9.75% 8.82% 18.83% 16.24% 22.07% -
  Horiz. % 311.04% 201.35% 183.47% 168.60% 141.89% 122.07% 100.00%
EPS 8.87 4.34 3.83 1.96 1.69 1.49 0.38 68.97%
  YoY % 104.38% 13.32% 95.41% 15.98% 13.42% 292.11% -
  Horiz. % 2,334.21% 1,142.11% 1,007.89% 515.79% 444.74% 392.11% 100.00%
DPS 2.63 1.87 1.67 2.00 2.00 1.50 1.44 10.55%
  YoY % 40.64% 11.98% -16.50% 0.00% 33.33% 4.17% -
  Horiz. % 182.64% 129.86% 115.97% 138.89% 138.89% 104.17% 100.00%
NAPS 0.9413 0.7425 0.5000 0.5423 0.4774 0.4301 0.3638 17.15%
  YoY % 26.77% 48.50% -7.80% 13.59% 11.00% 18.22% -
  Horiz. % 258.74% 204.10% 137.44% 149.07% 131.23% 118.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 4.9300 4.2300 3.1700 2.6900 1.6800 1.3100 1.3300 -
P/RPS 2.68 3.55 1.95 1.80 1.33 1.21 1.43 11.03%
  YoY % -24.51% 82.05% 8.33% 35.34% 9.92% -15.38% -
  Horiz. % 187.41% 248.25% 136.36% 125.87% 93.01% 84.62% 100.00%
P/EPS 20.84 36.53 20.69 34.36 24.91 22.02 83.13 -20.58%
  YoY % -42.95% 76.56% -39.78% 37.94% 13.12% -73.51% -
  Horiz. % 25.07% 43.94% 24.89% 41.33% 29.97% 26.49% 100.00%
EY 4.80 2.74 4.83 2.91 4.01 4.54 1.20 25.97%
  YoY % 75.18% -43.27% 65.98% -27.43% -11.67% 278.33% -
  Horiz. % 400.00% 228.33% 402.50% 242.50% 334.17% 378.33% 100.00%
DY 1.42 1.18 2.10 2.97 4.76 4.58 4.51 -17.50%
  YoY % 20.34% -43.81% -29.29% -37.61% 3.93% 1.55% -
  Horiz. % 31.49% 26.16% 46.56% 65.85% 105.54% 101.55% 100.00%
P/NAPS 1.96 2.14 1.59 1.24 0.88 0.76 0.88 14.26%
  YoY % -8.41% 34.59% 28.23% 40.91% 15.79% -13.64% -
  Horiz. % 222.73% 243.18% 180.68% 140.91% 100.00% 86.36% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/06/17 23/06/16 23/06/15 26/06/14 26/06/13 28/06/12 30/06/11 -
Price 6.8500 4.1200 3.6000 3.0100 1.9500 1.4700 1.3900 -
P/RPS 3.72 3.46 2.21 2.01 1.55 1.36 1.50 16.33%
  YoY % 7.51% 56.56% 9.95% 29.68% 13.97% -9.33% -
  Horiz. % 248.00% 230.67% 147.33% 134.00% 103.33% 90.67% 100.00%
P/EPS 28.96 35.58 23.49 38.44 28.92 24.71 86.88 -16.72%
  YoY % -18.61% 51.47% -38.89% 32.92% 17.04% -71.56% -
  Horiz. % 33.33% 40.95% 27.04% 44.24% 33.29% 28.44% 100.00%
EY 3.45 2.81 4.26 2.60 3.46 4.05 1.15 20.07%
  YoY % 22.78% -34.04% 63.85% -24.86% -14.57% 252.17% -
  Horiz. % 300.00% 244.35% 370.43% 226.09% 300.87% 352.17% 100.00%
DY 1.02 1.21 1.85 2.66 4.10 4.08 4.32 -21.37%
  YoY % -15.70% -34.59% -30.45% -35.12% 0.49% -5.56% -
  Horiz. % 23.61% 28.01% 42.82% 61.57% 94.91% 94.44% 100.00%
P/NAPS 2.73 2.08 1.80 1.39 1.02 0.85 0.91 20.07%
  YoY % 31.25% 15.56% 29.50% 36.27% 20.00% -6.59% -
  Horiz. % 300.00% 228.57% 197.80% 152.75% 112.09% 93.41% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
6. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
7. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers