Highlights

[MAGNI] YoY Quarter Result on 2013-10-31 [#2]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 09-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     3.70%    YoY -     -7.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 279,792 197,342 162,036 150,765 135,129 140,906 115,336 15.90%
  YoY % 41.78% 21.79% 7.48% 11.57% -4.10% 22.17% -
  Horiz. % 242.59% 171.10% 140.49% 130.72% 117.16% 122.17% 100.00%
PBT 37,559 28,675 10,822 12,653 13,728 11,862 7,953 29.50%
  YoY % 30.98% 164.97% -14.47% -7.83% 15.73% 49.15% -
  Horiz. % 472.26% 360.56% 136.07% 159.10% 172.61% 149.15% 100.00%
Tax -9,038 -7,044 -2,819 -3,176 -3,451 -3,014 -2,006 28.49%
  YoY % -28.31% -149.88% 11.24% 7.97% -14.50% -50.25% -
  Horiz. % 450.55% 351.15% 140.53% 158.33% 172.03% 150.25% 100.00%
NP 28,521 21,631 8,003 9,477 10,277 8,848 5,947 29.83%
  YoY % 31.85% 170.29% -15.55% -7.78% 16.15% 48.78% -
  Horiz. % 479.59% 363.73% 134.57% 159.36% 172.81% 148.78% 100.00%
NP to SH 28,520 21,631 8,002 9,477 10,276 8,848 5,947 29.83%
  YoY % 31.85% 170.32% -15.56% -7.78% 16.14% 48.78% -
  Horiz. % 479.57% 363.73% 134.56% 159.36% 172.79% 148.78% 100.00%
Tax Rate 24.06 % 24.56 % 26.05 % 25.10 % 25.14 % 25.41 % 25.22 % -0.78%
  YoY % -2.04% -5.72% 3.78% -0.16% -1.06% 0.75% -
  Horiz. % 95.40% 97.38% 103.29% 99.52% 99.68% 100.75% 100.00%
Total Cost 251,271 175,711 154,033 141,288 124,852 132,058 109,389 14.85%
  YoY % 43.00% 14.07% 9.02% 13.16% -5.46% 20.72% -
  Horiz. % 229.70% 160.63% 140.81% 129.16% 114.14% 120.72% 100.00%
Net Worth 359,550 299,406 243,963 216,864 195,319 171,321 150,229 15.64%
  YoY % 20.09% 22.73% 12.50% 11.03% 14.01% 14.04% -
  Horiz. % 239.33% 199.30% 162.39% 144.36% 130.01% 114.04% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 8,134 8,678 - - - - - -
  YoY % -6.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.73% 100.00% - - - - -
Div Payout % 28.52 % 40.12 % - % - % - % - % - % -
  YoY % -28.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.09% 100.00% - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 359,550 299,406 243,963 216,864 195,319 171,321 150,229 15.64%
  YoY % 20.09% 22.73% 12.50% 11.03% 14.01% 14.04% -
  Horiz. % 239.33% 199.30% 162.39% 144.36% 130.01% 114.04% 100.00%
NOSH 162,692 108,480 108,428 108,432 108,511 108,431 103,606 7.80%
  YoY % 49.97% 0.05% -0.00% -0.07% 0.07% 4.66% -
  Horiz. % 157.03% 104.70% 104.65% 104.66% 104.73% 104.66% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 10.19 % 10.96 % 4.94 % 6.29 % 7.61 % 6.28 % 5.16 % 12.00%
  YoY % -7.03% 121.86% -21.46% -17.35% 21.18% 21.71% -
  Horiz. % 197.48% 212.40% 95.74% 121.90% 147.48% 121.71% 100.00%
ROE 7.93 % 7.22 % 3.28 % 4.37 % 5.26 % 5.16 % 3.96 % 12.26%
  YoY % 9.83% 120.12% -24.94% -16.92% 1.94% 30.30% -
  Horiz. % 200.25% 182.32% 82.83% 110.35% 132.83% 130.30% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 171.98 181.91 149.44 139.04 124.53 129.95 111.32 7.51%
  YoY % -5.46% 21.73% 7.48% 11.65% -4.17% 16.74% -
  Horiz. % 154.49% 163.41% 134.24% 124.90% 111.87% 116.74% 100.00%
EPS 17.53 19.94 7.38 8.74 9.47 8.16 5.74 20.43%
  YoY % -12.09% 170.19% -15.56% -7.71% 16.05% 42.16% -
  Horiz. % 305.40% 347.39% 128.57% 152.26% 164.98% 142.16% 100.00%
DPS 5.00 8.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -37.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 100.00% - - - - -
NAPS 2.2100 2.7600 2.2500 2.0000 1.8000 1.5800 1.4500 7.27%
  YoY % -19.93% 22.67% 12.50% 11.11% 13.92% 8.97% -
  Horiz. % 152.41% 190.34% 155.17% 137.93% 124.14% 108.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 64.48 45.48 37.34 34.74 31.14 32.47 26.58 15.90%
  YoY % 41.78% 21.80% 7.48% 11.56% -4.10% 22.16% -
  Horiz. % 242.59% 171.11% 140.48% 130.70% 117.16% 122.16% 100.00%
EPS 6.57 4.98 1.84 2.18 2.37 2.04 1.37 29.83%
  YoY % 31.93% 170.65% -15.60% -8.02% 16.18% 48.91% -
  Horiz. % 479.56% 363.50% 134.31% 159.12% 172.99% 148.91% 100.00%
DPS 1.87 2.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -6.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.50% 100.00% - - - - -
NAPS 0.8285 0.6900 0.5622 0.4997 0.4501 0.3948 0.3462 15.64%
  YoY % 20.07% 22.73% 12.51% 11.02% 14.01% 14.04% -
  Horiz. % 239.31% 199.31% 162.39% 144.34% 130.01% 114.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 4.2200 5.8000 2.9400 2.3000 1.4900 1.2900 1.2900 -
P/RPS 2.45 3.19 1.97 1.65 1.20 0.99 1.16 13.26%
  YoY % -23.20% 61.93% 19.39% 37.50% 21.21% -14.66% -
  Horiz. % 211.21% 275.00% 169.83% 142.24% 103.45% 85.34% 100.00%
P/EPS 24.07 29.09 39.84 26.32 15.73 15.81 22.47 1.15%
  YoY % -17.26% -26.98% 51.37% 67.32% -0.51% -29.64% -
  Horiz. % 107.12% 129.46% 177.30% 117.13% 70.00% 70.36% 100.00%
EY 4.15 3.44 2.51 3.80 6.36 6.33 4.45 -1.16%
  YoY % 20.64% 37.05% -33.95% -40.25% 0.47% 42.25% -
  Horiz. % 93.26% 77.30% 56.40% 85.39% 142.92% 142.25% 100.00%
DY 1.18 1.38 0.00 0.00 0.00 0.00 0.00 -
  YoY % -14.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.51% 100.00% - - - - -
P/NAPS 1.91 2.10 1.31 1.15 0.83 0.82 0.89 13.56%
  YoY % -9.05% 60.31% 13.91% 38.55% 1.22% -7.87% -
  Horiz. % 214.61% 235.96% 147.19% 129.21% 93.26% 92.13% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 13/12/16 22/12/15 03/12/14 09/12/13 17/12/12 15/12/11 30/12/10 -
Price 4.1100 4.1800 2.7600 2.4600 1.4500 1.2300 1.1200 -
P/RPS 2.39 2.30 1.85 1.77 1.16 0.95 1.01 15.42%
  YoY % 3.91% 24.32% 4.52% 52.59% 22.11% -5.94% -
  Horiz. % 236.63% 227.72% 183.17% 175.25% 114.85% 94.06% 100.00%
P/EPS 23.45 20.96 37.40 28.15 15.31 15.07 19.51 3.11%
  YoY % 11.88% -43.96% 32.86% 83.87% 1.59% -22.76% -
  Horiz. % 120.19% 107.43% 191.70% 144.28% 78.47% 77.24% 100.00%
EY 4.27 4.77 2.67 3.55 6.53 6.63 5.13 -3.01%
  YoY % -10.48% 78.65% -24.79% -45.64% -1.51% 29.24% -
  Horiz. % 83.24% 92.98% 52.05% 69.20% 127.29% 129.24% 100.00%
DY 1.22 1.91 0.00 0.00 0.00 0.00 0.00 -
  YoY % -36.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.87% 100.00% - - - - -
P/NAPS 1.86 1.51 1.23 1.23 0.81 0.78 0.77 15.82%
  YoY % 23.18% 22.76% 0.00% 51.85% 3.85% 1.30% -
  Horiz. % 241.56% 196.10% 159.74% 159.74% 105.19% 101.30% 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.
 


 

2268 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 1.900.00 
 UCREST 0.140.00 
 PINEAPP 0.330.00 
 PUC 0.060.00 
 WILLOW 0.4450.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.790.00 
Partners & Brokers