Highlights

[MAGNI] YoY Quarter Result on 2020-01-31 [#3]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 09-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jan-2020  [#3]
Profit Trend QoQ -     9.35%    YoY -     -8.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 313,546 308,996 313,303 289,123 268,921 200,376 187,072 8.98%
  YoY % 1.47% -1.37% 8.36% 7.51% 34.21% 7.11% -
  Horiz. % 167.61% 165.17% 167.48% 154.55% 143.75% 107.11% 100.00%
PBT 42,250 46,814 43,461 40,124 34,151 23,090 19,860 13.40%
  YoY % -9.75% 7.71% 8.32% 17.49% 47.90% 16.26% -
  Horiz. % 212.74% 235.72% 218.84% 202.03% 171.96% 116.26% 100.00%
Tax -9,586 -11,190 -12,319 -10,580 -8,085 -5,597 -5,019 11.38%
  YoY % 14.33% 9.16% -16.44% -30.86% -44.45% -11.52% -
  Horiz. % 190.99% 222.95% 245.45% 210.80% 161.09% 111.52% 100.00%
NP 32,664 35,624 31,142 29,544 26,066 17,493 14,841 14.04%
  YoY % -8.31% 14.39% 5.41% 13.34% 49.01% 17.87% -
  Horiz. % 220.09% 240.04% 209.84% 199.07% 175.64% 117.87% 100.00%
NP to SH 32,664 35,624 31,143 29,554 26,066 17,492 14,842 14.04%
  YoY % -8.31% 14.39% 5.38% 13.38% 49.02% 17.85% -
  Horiz. % 220.08% 240.02% 209.83% 199.12% 175.62% 117.85% 100.00%
Tax Rate 22.69 % 23.90 % 28.34 % 26.37 % 23.67 % 24.24 % 25.27 % -1.78%
  YoY % -5.06% -15.67% 7.47% 11.41% -2.35% -4.08% -
  Horiz. % 89.79% 94.58% 112.15% 104.35% 93.67% 95.92% 100.00%
Total Cost 280,882 273,372 282,161 259,579 242,855 182,883 172,231 8.49%
  YoY % 2.75% -3.11% 8.70% 6.89% 32.79% 6.18% -
  Horiz. % 163.08% 158.72% 163.83% 150.72% 141.01% 106.18% 100.00%
Net Worth 594,238 520,742 455,649 380,816 312,401 261,511 232,177 16.95%
  YoY % 14.11% 14.29% 19.65% 21.90% 19.46% 12.63% -
  Horiz. % 255.94% 224.29% 196.25% 164.02% 134.55% 112.63% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 12,145 13,018 11,391 9,764 8,135 5,425 5,424 14.37%
  YoY % -6.71% 14.29% 16.66% 20.02% 49.95% 0.02% -
  Horiz. % 223.88% 239.99% 209.99% 180.00% 149.97% 100.02% 100.00%
Div Payout % 37.18 % 36.54 % 36.58 % 33.04 % 31.21 % 31.02 % 36.55 % 0.29%
  YoY % 1.75% -0.11% 10.71% 5.86% 0.61% -15.13% -
  Horiz. % 101.72% 99.97% 100.08% 90.40% 85.39% 84.87% 100.00%
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 594,238 520,742 455,649 380,816 312,401 261,511 232,177 16.95%
  YoY % 14.11% 14.29% 19.65% 21.90% 19.46% 12.63% -
  Horiz. % 255.94% 224.29% 196.25% 164.02% 134.55% 112.63% 100.00%
NOSH 433,751 162,732 162,732 162,742 162,709 108,511 108,494 25.97%
  YoY % 166.54% 0.00% -0.01% 0.02% 49.95% 0.02% -
  Horiz. % 399.79% 149.99% 149.99% 150.00% 149.97% 100.02% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 10.42 % 11.53 % 9.94 % 10.22 % 9.69 % 8.73 % 7.93 % 4.65%
  YoY % -9.63% 16.00% -2.74% 5.47% 11.00% 10.09% -
  Horiz. % 131.40% 145.40% 125.35% 128.88% 122.19% 110.09% 100.00%
ROE 5.50 % 6.84 % 6.83 % 7.76 % 8.34 % 6.69 % 6.39 % -2.47%
  YoY % -19.59% 0.15% -11.98% -6.95% 24.66% 4.69% -
  Horiz. % 86.07% 107.04% 106.89% 121.44% 130.52% 104.69% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 72.29 189.88 192.53 177.66 165.28 184.66 172.43 -13.48%
  YoY % -61.93% -1.38% 8.37% 7.49% -10.49% 7.09% -
  Horiz. % 41.92% 110.12% 111.66% 103.03% 95.85% 107.09% 100.00%
EPS 7.53 21.89 19.14 18.16 16.02 16.12 13.68 -9.47%
  YoY % -65.60% 14.37% 5.40% 13.36% -0.62% 17.84% -
  Horiz. % 55.04% 160.01% 139.91% 132.75% 117.11% 117.84% 100.00%
DPS 2.80 8.00 7.00 6.00 5.00 5.00 5.00 -9.21%
  YoY % -65.00% 14.29% 16.67% 20.00% 0.00% 0.00% -
  Horiz. % 56.00% 160.00% 140.00% 120.00% 100.00% 100.00% 100.00%
NAPS 1.3700 3.2000 2.8000 2.3400 1.9200 2.4100 2.1400 -7.16%
  YoY % -57.19% 14.29% 19.66% 21.87% -20.33% 12.62% -
  Horiz. % 64.02% 149.53% 130.84% 109.35% 89.72% 112.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 72.25 71.21 72.20 66.63 61.97 46.17 43.11 8.98%
  YoY % 1.46% -1.37% 8.36% 7.52% 34.22% 7.10% -
  Horiz. % 167.59% 165.18% 167.48% 154.56% 143.75% 107.10% 100.00%
EPS 7.53 8.21 7.18 6.81 6.01 4.03 3.42 14.05%
  YoY % -8.28% 14.35% 5.43% 13.31% 49.13% 17.84% -
  Horiz. % 220.18% 240.06% 209.94% 199.12% 175.73% 117.84% 100.00%
DPS 2.80 3.00 2.63 2.25 1.87 1.25 1.25 14.38%
  YoY % -6.67% 14.07% 16.89% 20.32% 49.60% 0.00% -
  Horiz. % 224.00% 240.00% 210.40% 180.00% 149.60% 100.00% 100.00%
NAPS 1.3694 1.2000 1.0500 0.8776 0.7199 0.6026 0.5350 16.95%
  YoY % 14.12% 14.29% 19.64% 21.91% 19.47% 12.64% -
  Horiz. % 255.96% 224.30% 196.26% 164.04% 134.56% 112.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 2.4500 4.3600 4.9700 4.8000 4.1700 2.8200 2.1900 -
P/RPS 3.39 2.30 2.58 2.70 2.52 1.53 1.27 17.77%
  YoY % 47.39% -10.85% -4.44% 7.14% 64.71% 20.47% -
  Horiz. % 266.93% 181.10% 203.15% 212.60% 198.43% 120.47% 100.00%
P/EPS 32.53 19.92 25.97 26.43 26.03 17.49 16.01 12.54%
  YoY % 63.30% -23.30% -1.74% 1.54% 48.83% 9.24% -
  Horiz. % 203.19% 124.42% 162.21% 165.08% 162.59% 109.24% 100.00%
EY 3.07 5.02 3.85 3.78 3.84 5.72 6.25 -11.17%
  YoY % -38.84% 30.39% 1.85% -1.56% -32.87% -8.48% -
  Horiz. % 49.12% 80.32% 61.60% 60.48% 61.44% 91.52% 100.00%
DY 1.14 1.83 1.41 1.25 1.20 1.77 2.28 -10.91%
  YoY % -37.70% 29.79% 12.80% 4.17% -32.20% -22.37% -
  Horiz. % 50.00% 80.26% 61.84% 54.82% 52.63% 77.63% 100.00%
P/NAPS 1.79 1.36 1.78 2.05 2.17 1.17 1.02 9.82%
  YoY % 31.62% -23.60% -13.17% -5.53% 85.47% 14.71% -
  Horiz. % 175.49% 133.33% 174.51% 200.98% 212.75% 114.71% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 09/03/20 18/03/19 15/03/18 16/03/17 18/03/16 16/03/15 26/03/14 -
Price 2.0500 4.6600 4.5400 5.1600 4.4800 2.9100 2.3800 -
P/RPS 2.84 2.45 2.36 2.90 2.71 1.58 1.38 12.78%
  YoY % 15.92% 3.81% -18.62% 7.01% 71.52% 14.49% -
  Horiz. % 205.80% 177.54% 171.01% 210.14% 196.38% 114.49% 100.00%
P/EPS 27.22 21.29 23.72 28.41 27.97 18.05 17.40 7.74%
  YoY % 27.85% -10.24% -16.51% 1.57% 54.96% 3.74% -
  Horiz. % 156.44% 122.36% 136.32% 163.28% 160.75% 103.74% 100.00%
EY 3.67 4.70 4.22 3.52 3.58 5.54 5.75 -7.21%
  YoY % -21.91% 11.37% 19.89% -1.68% -35.38% -3.65% -
  Horiz. % 63.83% 81.74% 73.39% 61.22% 62.26% 96.35% 100.00%
DY 1.37 1.72 1.54 1.16 1.12 1.72 2.10 -6.87%
  YoY % -20.35% 11.69% 32.76% 3.57% -34.88% -18.10% -
  Horiz. % 65.24% 81.90% 73.33% 55.24% 53.33% 81.90% 100.00%
P/NAPS 1.50 1.46 1.62 2.21 2.33 1.21 1.11 5.14%
  YoY % 2.74% -9.88% -26.70% -5.15% 92.56% 9.01% -
  Horiz. % 135.14% 131.53% 145.95% 199.10% 209.91% 109.01% 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
 
 

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