Highlights

[MAGNI] YoY Quarter Result on 2015-04-30 [#4]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 23-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 30-Apr-2015  [#4]
Profit Trend QoQ -     -4.95%    YoY -     95.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 220,593 299,645 193,985 176,728 162,441 136,687 117,580 11.05%
  YoY % -26.38% 54.47% 9.76% 8.80% 18.84% 16.25% -
  Horiz. % 187.61% 254.84% 164.98% 150.30% 138.15% 116.25% 100.00%
PBT 22,683 45,603 23,965 22,045 10,705 9,940 8,647 17.43%
  YoY % -50.26% 90.29% 8.71% 105.93% 7.70% 14.95% -
  Horiz. % 262.32% 527.39% 277.15% 254.94% 123.80% 114.95% 100.00%
Tax -2,546 -7,103 -5,120 -5,421 -2,212 -2,625 -2,190 2.54%
  YoY % 64.16% -38.73% 5.55% -145.07% 15.73% -19.86% -
  Horiz. % 116.26% 324.34% 233.79% 247.53% 101.00% 119.86% 100.00%
NP 20,137 38,500 18,845 16,624 8,493 7,315 6,457 20.86%
  YoY % -47.70% 104.30% 13.36% 95.74% 16.10% 13.29% -
  Horiz. % 311.86% 596.25% 291.85% 257.46% 131.53% 113.29% 100.00%
NP to SH 20,137 38,497 18,844 16,626 8,492 7,314 6,457 20.86%
  YoY % -47.69% 104.29% 13.34% 95.78% 16.11% 13.27% -
  Horiz. % 311.86% 596.21% 291.84% 257.49% 131.52% 113.27% 100.00%
Tax Rate 11.22 % 15.58 % 21.36 % 24.59 % 20.66 % 26.41 % 25.33 % -12.69%
  YoY % -27.98% -27.06% -13.14% 19.02% -21.77% 4.26% -
  Horiz. % 44.30% 61.51% 84.33% 97.08% 81.56% 104.26% 100.00%
Total Cost 200,456 261,145 175,140 160,104 153,948 129,372 111,123 10.33%
  YoY % -23.24% 49.11% 9.39% 4.00% 19.00% 16.42% -
  Horiz. % 180.39% 235.01% 157.61% 144.08% 138.54% 116.42% 100.00%
Net Worth 465,413 408,457 322,203 216,994 235,346 207,159 186,656 16.44%
  YoY % 13.94% 26.77% 48.48% -7.80% 13.61% 10.98% -
  Horiz. % 249.34% 218.83% 172.62% 116.25% 126.09% 110.98% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 8,136 11,391 8,136 7,236 8,676 8,676 6,511 3.78%
  YoY % -28.57% 40.00% 12.43% -16.59% -0.01% 33.26% -
  Horiz. % 124.96% 174.95% 124.96% 111.14% 133.25% 133.26% 100.00%
Div Payout % 40.41 % 29.59 % 43.18 % 43.53 % 102.17 % 118.63 % 100.84 % -14.13%
  YoY % 36.57% -31.47% -0.80% -57.39% -13.88% 17.64% -
  Horiz. % 40.07% 29.34% 42.82% 43.17% 101.32% 117.64% 100.00%
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 465,413 408,457 322,203 216,994 235,346 207,159 186,656 16.44%
  YoY % 13.94% 26.77% 48.48% -7.80% 13.61% 10.98% -
  Horiz. % 249.34% 218.83% 172.62% 116.25% 126.09% 110.98% 100.00%
NOSH 162,732 162,732 162,728 108,497 108,454 108,460 108,521 6.98%
  YoY % 0.00% 0.00% 49.98% 0.04% -0.01% -0.06% -
  Horiz. % 149.95% 149.95% 149.95% 99.98% 99.94% 99.94% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 9.13 % 12.85 % 9.71 % 9.41 % 5.23 % 5.35 % 5.49 % 8.84%
  YoY % -28.95% 32.34% 3.19% 79.92% -2.24% -2.55% -
  Horiz. % 166.30% 234.06% 176.87% 171.40% 95.26% 97.45% 100.00%
ROE 4.33 % 9.42 % 5.85 % 7.66 % 3.61 % 3.53 % 3.46 % 3.81%
  YoY % -54.03% 61.03% -23.63% 112.19% 2.27% 2.02% -
  Horiz. % 125.14% 272.25% 169.08% 221.39% 104.34% 102.02% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 135.56 184.13 119.21 162.89 149.78 126.02 108.35 3.80%
  YoY % -26.38% 54.46% -26.82% 8.75% 18.85% 16.31% -
  Horiz. % 125.11% 169.94% 110.02% 150.34% 138.24% 116.31% 100.00%
EPS 12.37 23.66 11.58 10.22 7.83 6.74 5.95 12.97%
  YoY % -47.72% 104.32% 13.31% 30.52% 16.17% 13.28% -
  Horiz. % 207.90% 397.65% 194.62% 171.76% 131.60% 113.28% 100.00%
DPS 5.00 7.00 5.00 6.67 8.00 8.00 6.00 -2.99%
  YoY % -28.57% 40.00% -25.04% -16.62% 0.00% 33.33% -
  Horiz. % 83.33% 116.67% 83.33% 111.17% 133.33% 133.33% 100.00%
NAPS 2.8600 2.5100 1.9800 2.0000 2.1700 1.9100 1.7200 8.84%
  YoY % 13.94% 26.77% -1.00% -7.83% 13.61% 11.05% -
  Horiz. % 166.28% 145.93% 115.12% 116.28% 126.16% 111.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 50.83 69.05 44.70 40.73 37.43 31.50 27.10 11.05%
  YoY % -26.39% 54.47% 9.75% 8.82% 18.83% 16.24% -
  Horiz. % 187.56% 254.80% 164.94% 150.30% 138.12% 116.24% 100.00%
EPS 4.64 8.87 4.34 3.83 1.96 1.69 1.49 20.83%
  YoY % -47.69% 104.38% 13.32% 95.41% 15.98% 13.42% -
  Horiz. % 311.41% 595.30% 291.28% 257.05% 131.54% 113.42% 100.00%
DPS 1.88 2.63 1.87 1.67 2.00 2.00 1.50 3.83%
  YoY % -28.52% 40.64% 11.98% -16.50% 0.00% 33.33% -
  Horiz. % 125.33% 175.33% 124.67% 111.33% 133.33% 133.33% 100.00%
NAPS 1.0725 0.9413 0.7425 0.5000 0.5423 0.4774 0.4301 16.44%
  YoY % 13.94% 26.77% 48.50% -7.80% 13.59% 11.00% -
  Horiz. % 249.36% 218.86% 172.63% 116.25% 126.09% 111.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 4.5100 4.9300 4.2300 3.1700 2.6900 1.6800 1.3100 -
P/RPS 3.33 2.68 3.55 1.95 1.80 1.33 1.21 18.37%
  YoY % 24.25% -24.51% 82.05% 8.33% 35.34% 9.92% -
  Horiz. % 275.21% 221.49% 293.39% 161.16% 148.76% 109.92% 100.00%
P/EPS 36.45 20.84 36.53 20.69 34.36 24.91 22.02 8.76%
  YoY % 74.90% -42.95% 76.56% -39.78% 37.94% 13.12% -
  Horiz. % 165.53% 94.64% 165.89% 93.96% 156.04% 113.12% 100.00%
EY 2.74 4.80 2.74 4.83 2.91 4.01 4.54 -8.07%
  YoY % -42.92% 75.18% -43.27% 65.98% -27.43% -11.67% -
  Horiz. % 60.35% 105.73% 60.35% 106.39% 64.10% 88.33% 100.00%
DY 1.11 1.42 1.18 2.10 2.97 4.76 4.58 -21.03%
  YoY % -21.83% 20.34% -43.81% -29.29% -37.61% 3.93% -
  Horiz. % 24.24% 31.00% 25.76% 45.85% 64.85% 103.93% 100.00%
P/NAPS 1.58 1.96 2.14 1.59 1.24 0.88 0.76 12.97%
  YoY % -19.39% -8.41% 34.59% 28.23% 40.91% 15.79% -
  Horiz. % 207.89% 257.89% 281.58% 209.21% 163.16% 115.79% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 22/06/18 28/06/17 23/06/16 23/06/15 26/06/14 26/06/13 28/06/12 -
Price 5.1000 6.8500 4.1200 3.6000 3.0100 1.9500 1.4700 -
P/RPS 3.76 3.72 3.46 2.21 2.01 1.55 1.36 18.46%
  YoY % 1.08% 7.51% 56.56% 9.95% 29.68% 13.97% -
  Horiz. % 276.47% 273.53% 254.41% 162.50% 147.79% 113.97% 100.00%
P/EPS 41.21 28.96 35.58 23.49 38.44 28.92 24.71 8.89%
  YoY % 42.30% -18.61% 51.47% -38.89% 32.92% 17.04% -
  Horiz. % 166.77% 117.20% 143.99% 95.06% 155.56% 117.04% 100.00%
EY 2.43 3.45 2.81 4.26 2.60 3.46 4.05 -8.16%
  YoY % -29.57% 22.78% -34.04% 63.85% -24.86% -14.57% -
  Horiz. % 60.00% 85.19% 69.38% 105.19% 64.20% 85.43% 100.00%
DY 0.98 1.02 1.21 1.85 2.66 4.10 4.08 -21.15%
  YoY % -3.92% -15.70% -34.59% -30.45% -35.12% 0.49% -
  Horiz. % 24.02% 25.00% 29.66% 45.34% 65.20% 100.49% 100.00%
P/NAPS 1.78 2.73 2.08 1.80 1.39 1.02 0.85 13.10%
  YoY % -34.80% 31.25% 15.56% 29.50% 36.27% 20.00% -
  Horiz. % 209.41% 321.18% 244.71% 211.76% 163.53% 120.00% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. TOP 10 REASONS WHY YOU MUST HAVE MUIPROP (3913) IN YOUR STOCK PORTFOLIO, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers