Highlights

[MAGNI] YoY Quarter Result on 2020-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 08-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     -6.99%    YoY -     -12.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 291,987 327,329 273,741 293,713 271,392 193,818 177,240 8.67%
  YoY % -10.80% 19.58% -6.80% 8.22% 40.02% 9.35% -
  Horiz. % 164.74% 184.68% 154.45% 165.71% 153.12% 109.35% 100.00%
PBT 35,195 40,193 29,093 25,695 30,980 20,482 13,449 17.37%
  YoY % -12.44% 38.15% 13.22% -17.06% 51.25% 52.29% -
  Horiz. % 261.69% 298.85% 216.32% 191.06% 230.35% 152.29% 100.00%
Tax -8,439 -9,686 -7,081 -6,108 -7,450 -4,909 -3,365 16.54%
  YoY % 12.87% -36.79% -15.93% 18.01% -51.76% -45.88% -
  Horiz. % 250.79% 287.85% 210.43% 181.52% 221.40% 145.88% 100.00%
NP 26,756 30,507 22,012 19,587 23,530 15,573 10,084 17.64%
  YoY % -12.30% 38.59% 12.38% -16.76% 51.09% 54.43% -
  Horiz. % 265.33% 302.53% 218.29% 194.24% 233.34% 154.43% 100.00%
NP to SH 26,756 30,507 22,012 19,587 23,529 15,573 10,084 17.64%
  YoY % -12.30% 38.59% 12.38% -16.75% 51.09% 54.43% -
  Horiz. % 265.33% 302.53% 218.29% 194.24% 233.33% 154.43% 100.00%
Tax Rate 23.98 % 24.10 % 24.34 % 23.77 % 24.05 % 23.97 % 25.02 % -0.70%
  YoY % -0.50% -0.99% 2.40% -1.16% 0.33% -4.20% -
  Horiz. % 95.84% 96.32% 97.28% 95.00% 96.12% 95.80% 100.00%
Total Cost 265,231 296,822 251,729 274,126 247,862 178,245 167,156 7.99%
  YoY % -10.64% 17.91% -8.17% 10.60% 39.06% 6.63% -
  Horiz. % 158.67% 177.57% 150.60% 163.99% 148.28% 106.63% 100.00%
Net Worth 628,503 559,540 486,568 427,985 346,589 288,670 245,052 16.98%
  YoY % 12.33% 15.00% 13.69% 23.48% 20.06% 17.80% -
  Horiz. % 256.48% 228.34% 198.56% 174.65% 141.43% 117.80% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 8,669 11,385 8,136 5,695 8,135 - - -
  YoY % -23.86% 39.94% 42.86% -29.99% 0.00% 0.00% -
  Horiz. % 106.55% 139.95% 100.01% 70.01% 100.00% - -
Div Payout % 32.40 % 37.32 % 36.96 % 29.08 % 34.58 % - % - % -
  YoY % -13.18% 0.97% 27.10% -15.91% 0.00% 0.00% -
  Horiz. % 93.70% 107.92% 106.88% 84.09% 100.00% - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 628,503 559,540 486,568 427,985 346,589 288,670 245,052 16.98%
  YoY % 12.33% 15.00% 13.69% 23.48% 20.06% 17.80% -
  Horiz. % 256.48% 228.34% 198.56% 174.65% 141.43% 117.80% 100.00%
NOSH 433,451 162,657 162,732 162,732 162,717 108,522 108,430 25.95%
  YoY % 166.48% -0.05% 0.00% 0.01% 49.94% 0.09% -
  Horiz. % 399.75% 150.01% 150.08% 150.08% 150.07% 100.09% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 9.16 % 9.32 % 8.04 % 6.67 % 8.67 % 8.03 % 5.69 % 8.25%
  YoY % -1.72% 15.92% 20.54% -23.07% 7.97% 41.12% -
  Horiz. % 160.98% 163.80% 141.30% 117.22% 152.37% 141.12% 100.00%
ROE 4.26 % 5.45 % 4.52 % 4.58 % 6.79 % 5.39 % 4.12 % 0.56%
  YoY % -21.83% 20.58% -1.31% -32.55% 25.97% 30.83% -
  Horiz. % 103.40% 132.28% 109.71% 111.17% 164.81% 130.83% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 67.36 201.24 168.22 180.49 166.79 178.60 163.46 -13.72%
  YoY % -66.53% 19.63% -6.80% 8.21% -6.61% 9.26% -
  Horiz. % 41.21% 123.11% 102.91% 110.42% 102.04% 109.26% 100.00%
EPS 6.17 18.76 13.53 12.04 14.46 14.35 9.30 -6.60%
  YoY % -67.11% 38.65% 12.38% -16.74% 0.77% 54.30% -
  Horiz. % 66.34% 201.72% 145.48% 129.46% 155.48% 154.30% 100.00%
DPS 2.00 7.00 5.00 3.50 5.00 0.00 0.00 -
  YoY % -71.43% 40.00% 42.86% -30.00% 0.00% 0.00% -
  Horiz. % 40.00% 140.00% 100.00% 70.00% 100.00% - -
NAPS 1.4500 3.4400 2.9900 2.6300 2.1300 2.6600 2.2600 -7.12%
  YoY % -57.85% 15.05% 13.69% 23.47% -19.92% 17.70% -
  Horiz. % 64.16% 152.21% 132.30% 116.37% 94.25% 117.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 67.29 75.43 63.08 67.68 62.54 44.66 40.84 8.67%
  YoY % -10.79% 19.58% -6.80% 8.22% 40.04% 9.35% -
  Horiz. % 164.76% 184.70% 154.46% 165.72% 153.13% 109.35% 100.00%
EPS 6.17 7.03 5.07 4.51 5.42 3.59 2.32 17.69%
  YoY % -12.23% 38.66% 12.42% -16.79% 50.97% 54.74% -
  Horiz. % 265.95% 303.02% 218.53% 194.40% 233.62% 154.74% 100.00%
DPS 2.00 2.62 1.88 1.31 1.87 0.00 0.00 -
  YoY % -23.66% 39.36% 43.51% -29.95% 0.00% 0.00% -
  Horiz. % 106.95% 140.11% 100.53% 70.05% 100.00% - -
NAPS 1.4483 1.2894 1.1213 0.9863 0.7987 0.6652 0.5647 16.98%
  YoY % 12.32% 14.99% 13.69% 23.49% 20.07% 17.80% -
  Horiz. % 256.47% 228.33% 198.57% 174.66% 141.44% 117.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 2.1100 4.8500 4.8000 7.6000 3.9900 4.3400 3.1600 -
P/RPS 3.13 2.41 2.85 4.21 2.39 2.43 1.93 8.38%
  YoY % 29.88% -15.44% -32.30% 76.15% -1.65% 25.91% -
  Horiz. % 162.18% 124.87% 147.67% 218.13% 123.83% 125.91% 100.00%
P/EPS 34.18 25.86 35.49 63.14 27.59 30.24 33.98 0.10%
  YoY % 32.17% -27.13% -43.79% 128.85% -8.76% -11.01% -
  Horiz. % 100.59% 76.10% 104.44% 185.82% 81.19% 88.99% 100.00%
EY 2.93 3.87 2.82 1.58 3.62 3.31 2.94 -0.06%
  YoY % -24.29% 37.23% 78.48% -56.35% 9.37% 12.59% -
  Horiz. % 99.66% 131.63% 95.92% 53.74% 123.13% 112.59% 100.00%
DY 0.95 1.44 1.04 0.46 1.25 0.00 0.00 -
  YoY % -34.03% 38.46% 126.09% -63.20% 0.00% 0.00% -
  Horiz. % 76.00% 115.20% 83.20% 36.80% 100.00% - -
P/NAPS 1.46 1.41 1.61 2.89 1.87 1.63 1.40 0.70%
  YoY % 3.55% -12.42% -44.29% 54.55% 14.72% 16.43% -
  Horiz. % 104.29% 100.71% 115.00% 206.43% 133.57% 116.43% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 08/09/20 11/09/19 12/09/18 14/09/17 15/09/16 09/09/15 12/09/14 -
Price 2.1300 5.7800 4.6800 7.3000 4.1500 4.3900 3.0500 -
P/RPS 3.16 2.87 2.78 4.04 2.49 2.46 1.87 9.13%
  YoY % 10.10% 3.24% -31.19% 62.25% 1.22% 31.55% -
  Horiz. % 168.98% 153.48% 148.66% 216.04% 133.16% 131.55% 100.00%
P/EPS 34.51 30.82 34.60 60.65 28.70 30.59 32.80 0.85%
  YoY % 11.97% -10.92% -42.95% 111.32% -6.18% -6.74% -
  Horiz. % 105.21% 93.96% 105.49% 184.91% 87.50% 93.26% 100.00%
EY 2.90 3.24 2.89 1.65 3.48 3.27 3.05 -0.84%
  YoY % -10.49% 12.11% 75.15% -52.59% 6.42% 7.21% -
  Horiz. % 95.08% 106.23% 94.75% 54.10% 114.10% 107.21% 100.00%
DY 0.94 1.21 1.07 0.48 1.20 0.00 0.00 -
  YoY % -22.31% 13.08% 122.92% -60.00% 0.00% 0.00% -
  Horiz. % 78.33% 100.83% 89.17% 40.00% 100.00% - -
P/NAPS 1.47 1.68 1.57 2.78 1.95 1.65 1.35 1.43%
  YoY % -12.50% 7.01% -43.53% 42.56% 18.18% 22.22% -
  Horiz. % 108.89% 124.44% 116.30% 205.93% 144.44% 122.22% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+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!

TOP ARTICLES

1. Got any signal up here? Nokia to build mobile network on the moon Future Tech
2. Exoskeleton suits turn car factory workers into human robots Future Tech
3. [转贴] 查理·蒙格的 5 條人生智慧,讓我收穫了 10 倍的投資收益 Good Articles to Share
4. Hong Kong reports 15 new Covid-19 cases, 3rd day without untraceable local cases Good Articles to Share
5. Factbox: Key court victories as campaigns battle over U.S. presidential election Good Articles to Share
6. In 2016, Trump won these Rust Belt counties on the economy. In 2020, he might lose them over coronavirus Good Articles to Share
7. India says Chinese soldier apprehended in Ladakh, to be returned Good Articles to Share
8. Pandemic has led to a surge in vivid, coronavirus-inspired dreams Good Articles to Share
PARTNERS & BROKERS