Highlights

[MAGNI] YoY Quarter Result on 2019-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 11-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jul-2019  [#1]
Profit Trend QoQ -     40.04%    YoY -     38.59%
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 559,403 486,568 427,985 346,589 288,670 245,052 215,992 17.18%
  YoY % 14.97% 13.69% 23.48% 20.06% 17.80% 13.45% -
  Horiz. % 258.99% 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 11,383 8,136 5,695 8,135 - - - -
  YoY % 39.90% 42.86% -29.99% 0.00% 0.00% 0.00% -
  Horiz. % 139.91% 100.01% 70.01% 100.00% - - -
Div Payout % 37.31 % 36.96 % 29.08 % 34.58 % - % - % - % -
  YoY % 0.95% 27.10% -15.91% 0.00% 0.00% 0.00% -
  Horiz. % 107.89% 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 559,403 486,568 427,985 346,589 288,670 245,052 215,992 17.18%
  YoY % 14.97% 13.69% 23.48% 20.06% 17.80% 13.45% -
  Horiz. % 258.99% 225.27% 198.15% 160.46% 133.65% 113.45% 100.00%
NOSH 162,617 162,732 162,732 162,717 108,522 108,430 108,539 6.97%
  YoY % -0.07% 0.00% 0.01% 49.94% 0.09% -0.10% -
  Horiz. % 149.82% 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 201.29 168.22 180.49 166.79 178.60 163.46 139.12 6.35%
  YoY % 19.66% -6.80% 8.21% -6.61% 9.26% 17.50% -
  Horiz. % 144.69% 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 - 162,617
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 201.29 168.33 180.62 166.89 119.19 108.99 92.85 13.76%
  YoY % 19.58% -6.80% 8.23% 40.02% 9.36% 17.38% -
  Horiz. % 216.79% 181.29% 194.53% 179.74% 128.37% 117.38% 100.00%
EPS 18.76 13.54 12.04 14.47 9.58 6.20 5.62 22.24%
  YoY % 38.55% 12.46% -16.79% 51.04% 54.52% 10.32% -
  Horiz. % 333.81% 240.93% 214.23% 257.47% 170.46% 110.32% 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 2.9921 2.6319 2.1313 1.7752 1.5069 1.3282 17.18%
  YoY % 14.97% 13.69% 23.49% 20.06% 17.80% 13.45% -
  Horiz. % 259.00% 225.27% 198.16% 160.47% 133.65% 113.45% 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 25.85 35.49 63.14 27.59 30.24 33.98 24.23 1.08%
  YoY % -27.16% -43.79% 128.85% -8.76% -11.01% 40.24% -
  Horiz. % 106.69% 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 5.7100 4.6800 7.3000 4.1500 4.3900 3.0500 2.0400 -
P/RPS 2.84 2.78 4.04 2.49 2.46 1.87 1.47 11.60%
  YoY % 2.16% -31.19% 62.25% 1.22% 31.55% 27.21% -
  Horiz. % 193.20% 189.12% 274.83% 169.39% 167.35% 127.21% 100.00%
P/EPS 30.44 34.60 60.65 28.70 30.59 32.80 24.23 3.87%
  YoY % -12.02% -42.95% 111.32% -6.18% -6.74% 35.37% -
  Horiz. % 125.63% 142.80% 250.31% 118.45% 126.25% 135.37% 100.00%
EY 3.29 2.89 1.65 3.48 3.27 3.05 4.13 -3.72%
  YoY % 13.84% 75.15% -52.59% 6.42% 7.21% -26.15% -
  Horiz. % 79.66% 69.98% 39.95% 84.26% 79.18% 73.85% 100.00%
DY 1.23 1.07 0.48 1.20 0.00 0.00 0.00 -
  YoY % 14.95% 122.92% -60.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.50% 89.17% 40.00% 100.00% - - -
P/NAPS 1.66 1.57 2.78 1.95 1.65 1.35 1.03 8.28%
  YoY % 5.73% -43.53% 42.56% 18.18% 22.22% 31.07% -
  Horiz. % 161.17% 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.
 


 

329  377  563  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.315+0.01 
 GPACKET-WB 0.265+0.01 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.165+0.045 
 HSI-C7E 0.21-0.085 
 HSI-H8E 0.29+0.05 
 KNM 0.38+0.005 
 VSOLAR 0.100.00 
 HSI-H6T 0.47+0.095 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
6. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
7. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers