Highlights

[MAGNI] YoY Quarter Result on 2020-04-30 [#4]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 22-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 30-Apr-2020  [#4]
Profit Trend QoQ -     -11.93%    YoY -     32.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 263,384 234,616 220,593 299,645 193,985 176,728 162,441 8.38%
  YoY % 12.26% 6.36% -26.38% 54.47% 9.76% 8.80% -
  Horiz. % 162.14% 144.43% 135.80% 184.46% 119.42% 108.80% 100.00%
PBT 36,737 26,769 22,683 45,603 23,965 22,045 10,705 22.79%
  YoY % 37.24% 18.01% -50.26% 90.29% 8.71% 105.93% -
  Horiz. % 343.18% 250.06% 211.89% 426.00% 223.87% 205.93% 100.00%
Tax -7,971 -4,986 -2,546 -7,103 -5,120 -5,421 -2,212 23.80%
  YoY % -59.87% -95.84% 64.16% -38.73% 5.55% -145.07% -
  Horiz. % 360.35% 225.41% 115.10% 321.11% 231.46% 245.07% 100.00%
NP 28,766 21,783 20,137 38,500 18,845 16,624 8,493 22.52%
  YoY % 32.06% 8.17% -47.70% 104.30% 13.36% 95.74% -
  Horiz. % 338.70% 256.48% 237.10% 453.31% 221.89% 195.74% 100.00%
NP to SH 28,766 21,784 20,137 38,497 18,844 16,626 8,492 22.53%
  YoY % 32.05% 8.18% -47.69% 104.29% 13.34% 95.78% -
  Horiz. % 338.74% 256.52% 237.13% 453.33% 221.90% 195.78% 100.00%
Tax Rate 21.70 % 18.63 % 11.22 % 15.58 % 21.36 % 24.59 % 20.66 % 0.82%
  YoY % 16.48% 66.04% -27.98% -27.06% -13.14% 19.02% -
  Horiz. % 105.03% 90.17% 54.31% 75.41% 103.39% 119.02% 100.00%
Total Cost 234,618 212,833 200,456 261,145 175,140 160,104 153,948 7.27%
  YoY % 10.24% 6.17% -23.24% 49.11% 9.39% 4.00% -
  Horiz. % 152.40% 138.25% 130.21% 169.63% 113.77% 104.00% 100.00%
Net Worth 606,831 528,879 465,413 408,457 322,203 216,994 235,346 17.08%
  YoY % 14.74% 13.64% 13.94% 26.77% 48.48% -7.80% -
  Horiz. % 257.85% 224.72% 197.76% 173.56% 136.91% 92.20% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 6,501 8,136 8,136 11,391 8,136 7,236 8,676 -4.69%
  YoY % -20.09% 0.00% -28.57% 40.00% 12.43% -16.59% -
  Horiz. % 74.94% 93.78% 93.78% 131.29% 93.78% 83.41% 100.00%
Div Payout % 22.60 % 37.35 % 40.41 % 29.59 % 43.18 % 43.53 % 102.17 % -22.21%
  YoY % -39.49% -7.57% 36.57% -31.47% -0.80% -57.39% -
  Horiz. % 22.12% 36.56% 39.55% 28.96% 42.26% 42.61% 100.00%
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 606,831 528,879 465,413 408,457 322,203 216,994 235,346 17.08%
  YoY % 14.74% 13.64% 13.94% 26.77% 48.48% -7.80% -
  Horiz. % 257.85% 224.72% 197.76% 173.56% 136.91% 92.20% 100.00%
NOSH 433,451 162,732 162,732 162,732 162,728 108,497 108,454 25.95%
  YoY % 166.36% 0.00% 0.00% 0.00% 49.98% 0.04% -
  Horiz. % 399.66% 150.05% 150.05% 150.05% 150.04% 100.04% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 10.92 % 9.28 % 9.13 % 12.85 % 9.71 % 9.41 % 5.23 % 13.04%
  YoY % 17.67% 1.64% -28.95% 32.34% 3.19% 79.92% -
  Horiz. % 208.80% 177.44% 174.57% 245.70% 185.66% 179.92% 100.00%
ROE 4.74 % 4.12 % 4.33 % 9.42 % 5.85 % 7.66 % 3.61 % 4.64%
  YoY % 15.05% -4.85% -54.03% 61.03% -23.63% 112.19% -
  Horiz. % 131.30% 114.13% 119.94% 260.94% 162.05% 212.19% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 60.76 144.17 135.56 184.13 119.21 162.89 149.78 -13.95%
  YoY % -57.86% 6.35% -26.38% 54.46% -26.82% 8.75% -
  Horiz. % 40.57% 96.25% 90.51% 122.93% 79.59% 108.75% 100.00%
EPS 6.64 13.39 12.37 23.66 11.58 10.22 7.83 -2.71%
  YoY % -50.41% 8.25% -47.72% 104.32% 13.31% 30.52% -
  Horiz. % 84.80% 171.01% 157.98% 302.17% 147.89% 130.52% 100.00%
DPS 1.50 5.00 5.00 7.00 5.00 6.67 8.00 -24.33%
  YoY % -70.00% 0.00% -28.57% 40.00% -25.04% -16.62% -
  Horiz. % 18.75% 62.50% 62.50% 87.50% 62.50% 83.38% 100.00%
NAPS 1.4000 3.2500 2.8600 2.5100 1.9800 2.0000 2.1700 -7.04%
  YoY % -56.92% 13.64% 13.94% 26.77% -1.00% -7.83% -
  Horiz. % 64.52% 149.77% 131.80% 115.67% 91.24% 92.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 60.69 54.07 50.83 69.05 44.70 40.73 37.43 8.38%
  YoY % 12.24% 6.37% -26.39% 54.47% 9.75% 8.82% -
  Horiz. % 162.14% 144.46% 135.80% 184.48% 119.42% 108.82% 100.00%
EPS 6.63 5.02 4.64 8.87 4.34 3.83 1.96 22.50%
  YoY % 32.07% 8.19% -47.69% 104.38% 13.32% 95.41% -
  Horiz. % 338.27% 256.12% 236.73% 452.55% 221.43% 195.41% 100.00%
DPS 1.50 1.88 1.88 2.63 1.87 1.67 2.00 -4.68%
  YoY % -20.21% 0.00% -28.52% 40.64% 11.98% -16.50% -
  Horiz. % 75.00% 94.00% 94.00% 131.50% 93.50% 83.50% 100.00%
NAPS 1.3984 1.2188 1.0725 0.9413 0.7425 0.5000 0.5423 17.09%
  YoY % 14.74% 13.64% 13.94% 26.77% 48.50% -7.80% -
  Horiz. % 257.86% 224.75% 197.77% 173.58% 136.92% 92.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.8800 4.6500 4.5100 4.9300 4.2300 3.1700 2.6900 -
P/RPS 3.09 3.23 3.33 2.68 3.55 1.95 1.80 9.42%
  YoY % -4.33% -3.00% 24.25% -24.51% 82.05% 8.33% -
  Horiz. % 171.67% 179.44% 185.00% 148.89% 197.22% 108.33% 100.00%
P/EPS 28.33 34.74 36.45 20.84 36.53 20.69 34.36 -3.16%
  YoY % -18.45% -4.69% 74.90% -42.95% 76.56% -39.78% -
  Horiz. % 82.45% 101.11% 106.08% 60.65% 106.32% 60.22% 100.00%
EY 3.53 2.88 2.74 4.80 2.74 4.83 2.91 3.27%
  YoY % 22.57% 5.11% -42.92% 75.18% -43.27% 65.98% -
  Horiz. % 121.31% 98.97% 94.16% 164.95% 94.16% 165.98% 100.00%
DY 0.80 1.08 1.11 1.42 1.18 2.10 2.97 -19.62%
  YoY % -25.93% -2.70% -21.83% 20.34% -43.81% -29.29% -
  Horiz. % 26.94% 36.36% 37.37% 47.81% 39.73% 70.71% 100.00%
P/NAPS 1.34 1.43 1.58 1.96 2.14 1.59 1.24 1.30%
  YoY % -6.29% -9.49% -19.39% -8.41% 34.59% 28.23% -
  Horiz. % 108.06% 115.32% 127.42% 158.06% 172.58% 128.23% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 22/06/20 21/06/19 22/06/18 28/06/17 23/06/16 23/06/15 26/06/14 -
Price 2.1100 5.1000 5.1000 6.8500 4.1200 3.6000 3.0100 -
P/RPS 3.47 3.54 3.76 3.72 3.46 2.21 2.01 9.52%
  YoY % -1.98% -5.85% 1.08% 7.51% 56.56% 9.95% -
  Horiz. % 172.64% 176.12% 187.06% 185.07% 172.14% 109.95% 100.00%
P/EPS 31.79 38.10 41.21 28.96 35.58 23.49 38.44 -3.11%
  YoY % -16.56% -7.55% 42.30% -18.61% 51.47% -38.89% -
  Horiz. % 82.70% 99.12% 107.21% 75.34% 92.56% 61.11% 100.00%
EY 3.15 2.62 2.43 3.45 2.81 4.26 2.60 3.25%
  YoY % 20.23% 7.82% -29.57% 22.78% -34.04% 63.85% -
  Horiz. % 121.15% 100.77% 93.46% 132.69% 108.08% 163.85% 100.00%
DY 0.71 0.98 0.98 1.02 1.21 1.85 2.66 -19.74%
  YoY % -27.55% 0.00% -3.92% -15.70% -34.59% -30.45% -
  Horiz. % 26.69% 36.84% 36.84% 38.35% 45.49% 69.55% 100.00%
P/NAPS 1.51 1.57 1.78 2.73 2.08 1.80 1.39 1.39%
  YoY % -3.82% -11.80% -34.80% 31.25% 15.56% 29.50% -
  Horiz. % 108.63% 112.95% 128.06% 196.40% 149.64% 129.50% 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