Highlights

[MAGNI] YoY Quarter Result on 2016-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 15-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jul-2016  [#1]
Profit Trend QoQ -     24.86%    YoY -     51.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 327,329 273,741 293,713 271,392 193,818 177,240 150,995 13.76%
  YoY % 19.58% -6.80% 8.22% 40.02% 9.35% 17.38% -
  Horiz. % 216.78% 181.29% 194.52% 179.74% 128.36% 117.38% 100.00%
PBT 40,193 29,093 25,695 30,980 20,482 13,449 12,194 21.98%
  YoY % 38.15% 13.22% -17.06% 51.25% 52.29% 10.29% -
  Horiz. % 329.61% 238.58% 210.72% 254.06% 167.97% 110.29% 100.00%
Tax -9,686 -7,081 -6,108 -7,450 -4,909 -3,365 -3,054 21.20%
  YoY % -36.79% -15.93% 18.01% -51.76% -45.88% -10.18% -
  Horiz. % 317.16% 231.86% 200.00% 243.94% 160.74% 110.18% 100.00%
NP 30,507 22,012 19,587 23,530 15,573 10,084 9,140 22.24%
  YoY % 38.59% 12.38% -16.76% 51.09% 54.43% 10.33% -
  Horiz. % 333.77% 240.83% 214.30% 257.44% 170.38% 110.33% 100.00%
NP to SH 30,507 22,012 19,587 23,529 15,573 10,084 9,139 22.24%
  YoY % 38.59% 12.38% -16.75% 51.09% 54.43% 10.34% -
  Horiz. % 333.81% 240.86% 214.32% 257.46% 170.40% 110.34% 100.00%
Tax Rate 24.10 % 24.34 % 23.77 % 24.05 % 23.97 % 25.02 % 25.05 % -0.64%
  YoY % -0.99% 2.40% -1.16% 0.33% -4.20% -0.12% -
  Horiz. % 96.21% 97.17% 94.89% 96.01% 95.69% 99.88% 100.00%
Total Cost 296,822 251,729 274,126 247,862 178,245 167,156 141,855 13.09%
  YoY % 17.91% -8.17% 10.60% 39.06% 6.63% 17.84% -
  Horiz. % 209.24% 177.46% 193.24% 174.73% 125.65% 117.84% 100.00%
Net Worth 559,540 486,568 427,985 346,589 288,670 245,052 215,992 17.18%
  YoY % 15.00% 13.69% 23.48% 20.06% 17.80% 13.45% -
  Horiz. % 259.05% 225.27% 198.15% 160.46% 133.65% 113.45% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 11,385 8,136 5,695 8,135 - - - -
  YoY % 39.94% 42.86% -29.99% 0.00% 0.00% 0.00% -
  Horiz. % 139.95% 100.01% 70.01% 100.00% - - -
Div Payout % 37.32 % 36.96 % 29.08 % 34.58 % - % - % - % -
  YoY % 0.97% 27.10% -15.91% 0.00% 0.00% 0.00% -
  Horiz. % 107.92% 106.88% 84.09% 100.00% - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 559,540 486,568 427,985 346,589 288,670 245,052 215,992 17.18%
  YoY % 15.00% 13.69% 23.48% 20.06% 17.80% 13.45% -
  Horiz. % 259.05% 225.27% 198.15% 160.46% 133.65% 113.45% 100.00%
NOSH 162,657 162,732 162,732 162,717 108,522 108,430 108,539 6.97%
  YoY % -0.05% 0.00% 0.01% 49.94% 0.09% -0.10% -
  Horiz. % 149.86% 149.93% 149.93% 149.92% 99.98% 99.90% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 9.32 % 8.04 % 6.67 % 8.67 % 8.03 % 5.69 % 6.05 % 7.46%
  YoY % 15.92% 20.54% -23.07% 7.97% 41.12% -5.95% -
  Horiz. % 154.05% 132.89% 110.25% 143.31% 132.73% 94.05% 100.00%
ROE 5.45 % 4.52 % 4.58 % 6.79 % 5.39 % 4.12 % 4.23 % 4.31%
  YoY % 20.58% -1.31% -32.55% 25.97% 30.83% -2.60% -
  Horiz. % 128.84% 106.86% 108.27% 160.52% 127.42% 97.40% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 201.24 168.22 180.49 166.79 178.60 163.46 139.12 6.34%
  YoY % 19.63% -6.80% 8.21% -6.61% 9.26% 17.50% -
  Horiz. % 144.65% 120.92% 129.74% 119.89% 128.38% 117.50% 100.00%
EPS 18.76 13.53 12.04 14.46 14.35 9.30 8.42 14.28%
  YoY % 38.65% 12.38% -16.74% 0.77% 54.30% 10.45% -
  Horiz. % 222.80% 160.69% 142.99% 171.73% 170.43% 110.45% 100.00%
DPS 7.00 5.00 3.50 5.00 0.00 0.00 0.00 -
  YoY % 40.00% 42.86% -30.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 100.00% 70.00% 100.00% - - -
NAPS 3.4400 2.9900 2.6300 2.1300 2.6600 2.2600 1.9900 9.55%
  YoY % 15.05% 13.69% 23.47% -19.92% 17.70% 13.57% -
  Horiz. % 172.86% 150.25% 132.16% 107.04% 133.67% 113.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 75.43 63.08 67.68 62.54 44.66 40.84 34.80 13.75%
  YoY % 19.58% -6.80% 8.22% 40.04% 9.35% 17.36% -
  Horiz. % 216.75% 181.26% 194.48% 179.71% 128.33% 117.36% 100.00%
EPS 7.03 5.07 4.51 5.42 3.59 2.32 2.11 22.20%
  YoY % 38.66% 12.42% -16.79% 50.97% 54.74% 9.95% -
  Horiz. % 333.18% 240.28% 213.74% 256.87% 170.14% 109.95% 100.00%
DPS 2.62 1.88 1.31 1.87 0.00 0.00 0.00 -
  YoY % 39.36% 43.51% -29.95% 0.00% 0.00% 0.00% -
  Horiz. % 140.11% 100.53% 70.05% 100.00% - - -
NAPS 1.2894 1.1213 0.9863 0.7987 0.6652 0.5647 0.4977 17.18%
  YoY % 14.99% 13.69% 23.49% 20.07% 17.80% 13.46% -
  Horiz. % 259.07% 225.30% 198.17% 160.48% 133.65% 113.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 4.8500 4.8000 7.6000 3.9900 4.3400 3.1600 2.0400 -
P/RPS 2.41 2.85 4.21 2.39 2.43 1.93 1.47 8.58%
  YoY % -15.44% -32.30% 76.15% -1.65% 25.91% 31.29% -
  Horiz. % 163.95% 193.88% 286.39% 162.59% 165.31% 131.29% 100.00%
P/EPS 25.86 35.49 63.14 27.59 30.24 33.98 24.23 1.09%
  YoY % -27.13% -43.79% 128.85% -8.76% -11.01% 40.24% -
  Horiz. % 106.73% 146.47% 260.59% 113.87% 124.80% 140.24% 100.00%
EY 3.87 2.82 1.58 3.62 3.31 2.94 4.13 -1.08%
  YoY % 37.23% 78.48% -56.35% 9.37% 12.59% -28.81% -
  Horiz. % 93.70% 68.28% 38.26% 87.65% 80.15% 71.19% 100.00%
DY 1.44 1.04 0.46 1.25 0.00 0.00 0.00 -
  YoY % 38.46% 126.09% -63.20% 0.00% 0.00% 0.00% -
  Horiz. % 115.20% 83.20% 36.80% 100.00% - - -
P/NAPS 1.41 1.61 2.89 1.87 1.63 1.40 1.03 5.37%
  YoY % -12.42% -44.29% 54.55% 14.72% 16.43% 35.92% -
  Horiz. % 136.89% 156.31% 280.58% 181.55% 158.25% 135.92% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 11/09/19 12/09/18 14/09/17 15/09/16 09/09/15 12/09/14 17/09/13 -
Price 5.7800 4.6800 7.3000 4.1500 4.3900 3.0500 2.0400 -
P/RPS 2.87 2.78 4.04 2.49 2.46 1.87 1.47 11.79%
  YoY % 3.24% -31.19% 62.25% 1.22% 31.55% 27.21% -
  Horiz. % 195.24% 189.12% 274.83% 169.39% 167.35% 127.21% 100.00%
P/EPS 30.82 34.60 60.65 28.70 30.59 32.80 24.23 4.09%
  YoY % -10.92% -42.95% 111.32% -6.18% -6.74% 35.37% -
  Horiz. % 127.20% 142.80% 250.31% 118.45% 126.25% 135.37% 100.00%
EY 3.24 2.89 1.65 3.48 3.27 3.05 4.13 -3.96%
  YoY % 12.11% 75.15% -52.59% 6.42% 7.21% -26.15% -
  Horiz. % 78.45% 69.98% 39.95% 84.26% 79.18% 73.85% 100.00%
DY 1.21 1.07 0.48 1.20 0.00 0.00 0.00 -
  YoY % 13.08% 122.92% -60.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.83% 89.17% 40.00% 100.00% - - -
P/NAPS 1.68 1.57 2.78 1.95 1.65 1.35 1.03 8.49%
  YoY % 7.01% -43.53% 42.56% 18.18% 22.22% 31.07% -
  Horiz. % 163.11% 152.43% 269.90% 189.32% 160.19% 131.07% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS