Highlights

[MAGNI] YoY TTM Result on 2020-04-30 [#4]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 22-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 30-Apr-2020  [#4]
Profit Trend QoQ -     6.08%    YoY -     18.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 1,205,589 1,073,109 1,079,927 1,139,952 854,066 716,380 651,273 10.80%
  YoY % 12.35% -0.63% -5.27% 33.47% 19.22% 10.00% -
  Horiz. % 185.11% 164.77% 165.82% 175.03% 131.14% 110.00% 100.00%
PBT 157,321 133,104 118,899 154,266 107,273 69,406 55,412 18.98%
  YoY % 18.19% 11.95% -22.93% 43.81% 54.56% 25.25% -
  Horiz. % 283.91% 240.21% 214.57% 278.40% 193.59% 125.25% 100.00%
Tax -35,514 -30,479 -27,533 -34,171 -25,158 -17,202 -13,461 17.53%
  YoY % -16.52% -10.70% 19.43% -35.83% -46.25% -27.79% -
  Horiz. % 263.83% 226.42% 204.54% 253.85% 186.90% 127.79% 100.00%
NP 121,807 102,625 91,366 120,095 82,115 52,204 41,951 19.42%
  YoY % 18.69% 12.32% -23.92% 46.25% 57.30% 24.44% -
  Horiz. % 290.36% 244.63% 217.79% 286.27% 195.74% 124.44% 100.00%
NP to SH 121,807 102,626 91,367 120,100 82,114 52,205 41,950 19.42%
  YoY % 18.69% 12.32% -23.92% 46.26% 57.29% 24.45% -
  Horiz. % 290.36% 244.64% 217.80% 286.29% 195.74% 124.45% 100.00%
Tax Rate 22.57 % 22.90 % 23.16 % 22.15 % 23.45 % 24.78 % 24.29 % -1.22%
  YoY % -1.44% -1.12% 4.56% -5.54% -5.37% 2.02% -
  Horiz. % 92.92% 94.28% 95.35% 91.19% 96.54% 102.02% 100.00%
Total Cost 1,083,782 970,484 988,561 1,019,857 771,951 664,176 609,322 10.06%
  YoY % 11.67% -1.83% -3.07% 32.11% 16.23% 9.00% -
  Horiz. % 177.87% 159.27% 162.24% 167.38% 126.69% 109.00% 100.00%
Net Worth 606,831 528,879 465,413 408,457 322,203 216,994 235,346 17.08%
  YoY % 14.74% 13.64% 13.94% 26.77% 48.48% -7.80% -
  Horiz. % 257.85% 224.72% 197.76% 173.56% 136.91% 92.20% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 40,876 37,428 32,546 37,426 24,950 10,850 14,101 19.39%
  YoY % 9.21% 15.00% -13.04% 50.00% 129.95% -23.05% -
  Horiz. % 289.88% 265.43% 230.81% 265.41% 176.94% 76.95% 100.00%
Div Payout % 33.56 % 36.47 % 35.62 % 31.16 % 30.38 % 20.78 % 33.61 % -0.02%
  YoY % -7.98% 2.39% 14.31% 2.57% 46.20% -38.17% -
  Horiz. % 99.85% 108.51% 105.98% 92.71% 90.39% 61.83% 100.00%
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 606,831 528,879 465,413 408,457 322,203 216,994 235,346 17.08%
  YoY % 14.74% 13.64% 13.94% 26.77% 48.48% -7.80% -
  Horiz. % 257.85% 224.72% 197.76% 173.56% 136.91% 92.20% 100.00%
NOSH 433,451 162,732 162,732 162,732 162,728 108,497 108,454 25.95%
  YoY % 166.36% 0.00% 0.00% 0.00% 49.98% 0.04% -
  Horiz. % 399.66% 150.05% 150.05% 150.05% 150.04% 100.04% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 10.10 % 9.56 % 8.46 % 10.54 % 9.61 % 7.29 % 6.44 % 7.78%
  YoY % 5.65% 13.00% -19.73% 9.68% 31.82% 13.20% -
  Horiz. % 156.83% 148.45% 131.37% 163.66% 149.22% 113.20% 100.00%
ROE 20.07 % 19.40 % 19.63 % 29.40 % 25.49 % 24.06 % 17.82 % 2.00%
  YoY % 3.45% -1.17% -33.23% 15.34% 5.94% 35.02% -
  Horiz. % 112.63% 108.87% 110.16% 164.98% 143.04% 135.02% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 278.14 659.43 663.62 700.51 524.84 660.27 600.50 -12.03%
  YoY % -57.82% -0.63% -5.27% 33.47% -20.51% 9.95% -
  Horiz. % 46.32% 109.81% 110.51% 116.65% 87.40% 109.95% 100.00%
EPS 28.10 63.06 56.15 73.80 50.46 48.12 38.68 -5.18%
  YoY % -55.44% 12.31% -23.92% 46.25% 4.86% 24.41% -
  Horiz. % 72.65% 163.03% 145.17% 190.80% 130.46% 124.41% 100.00%
DPS 9.43 23.00 20.00 23.00 15.33 10.00 13.00 -5.21%
  YoY % -59.00% 15.00% -13.04% 50.03% 53.30% -23.08% -
  Horiz. % 72.54% 176.92% 153.85% 176.92% 117.92% 76.92% 100.00%
NAPS 1.4000 3.2500 2.8600 2.5100 1.9800 2.0000 2.1700 -7.04%
  YoY % -56.92% 13.64% 13.94% 26.77% -1.00% -7.83% -
  Horiz. % 64.52% 149.77% 131.80% 115.67% 91.24% 92.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 277.82 247.29 248.86 262.69 196.81 165.08 150.08 10.80%
  YoY % 12.35% -0.63% -5.26% 33.47% 19.22% 9.99% -
  Horiz. % 185.11% 164.77% 165.82% 175.03% 131.14% 109.99% 100.00%
EPS 28.07 23.65 21.05 27.68 18.92 12.03 9.67 19.42%
  YoY % 18.69% 12.35% -23.95% 46.30% 57.27% 24.41% -
  Horiz. % 290.28% 244.57% 217.68% 286.25% 195.66% 124.41% 100.00%
DPS 9.42 8.63 7.50 8.62 5.75 2.50 3.25 19.39%
  YoY % 9.15% 15.07% -12.99% 49.91% 130.00% -23.08% -
  Horiz. % 289.85% 265.54% 230.77% 265.23% 176.92% 76.92% 100.00%
NAPS 1.3984 1.2188 1.0725 0.9413 0.7425 0.5000 0.5423 17.09%
  YoY % 14.74% 13.64% 13.94% 26.77% 48.50% -7.80% -
  Horiz. % 257.86% 224.75% 197.77% 173.58% 136.92% 92.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.8800 4.6500 4.5100 4.9300 4.2300 3.1700 2.6900 -
P/RPS 0.68 0.71 0.68 0.70 0.81 0.48 0.45 7.12%
  YoY % -4.23% 4.41% -2.86% -13.58% 68.75% 6.67% -
  Horiz. % 151.11% 157.78% 151.11% 155.56% 180.00% 106.67% 100.00%
P/EPS 6.69 7.37 8.03 6.68 8.38 6.59 6.95 -0.63%
  YoY % -9.23% -8.22% 20.21% -20.29% 27.16% -5.18% -
  Horiz. % 96.26% 106.04% 115.54% 96.12% 120.58% 94.82% 100.00%
EY 14.95 13.56 12.45 14.97 11.93 15.18 14.38 0.65%
  YoY % 10.25% 8.92% -16.83% 25.48% -21.41% 5.56% -
  Horiz. % 103.96% 94.30% 86.58% 104.10% 82.96% 105.56% 100.00%
DY 5.02 4.95 4.43 4.67 3.62 3.15 4.83 0.64%
  YoY % 1.41% 11.74% -5.14% 29.01% 14.92% -34.78% -
  Horiz. % 103.93% 102.48% 91.72% 96.69% 74.95% 65.22% 100.00%
P/NAPS 1.34 1.43 1.58 1.96 2.14 1.59 1.24 1.30%
  YoY % -6.29% -9.49% -19.39% -8.41% 34.59% 28.23% -
  Horiz. % 108.06% 115.32% 127.42% 158.06% 172.58% 128.23% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 22/06/20 21/06/19 22/06/18 28/06/17 23/06/16 23/06/15 26/06/14 -
Price 2.1100 5.1000 5.1000 6.8500 4.1200 3.6000 3.0100 -
P/RPS 0.76 0.77 0.77 0.98 0.79 0.55 0.50 7.22%
  YoY % -1.30% 0.00% -21.43% 24.05% 43.64% 10.00% -
  Horiz. % 152.00% 154.00% 154.00% 196.00% 158.00% 110.00% 100.00%
P/EPS 7.51 8.09 9.08 9.28 8.16 7.48 7.78 -0.59%
  YoY % -7.17% -10.90% -2.16% 13.73% 9.09% -3.86% -
  Horiz. % 96.53% 103.98% 116.71% 119.28% 104.88% 96.14% 100.00%
EY 13.32 12.37 11.01 10.77 12.25 13.37 12.85 0.60%
  YoY % 7.68% 12.35% 2.23% -12.08% -8.38% 4.05% -
  Horiz. % 103.66% 96.26% 85.68% 83.81% 95.33% 104.05% 100.00%
DY 4.47 4.51 3.92 3.36 3.72 2.78 4.32 0.57%
  YoY % -0.89% 15.05% 16.67% -9.68% 33.81% -35.65% -
  Horiz. % 103.47% 104.40% 90.74% 77.78% 86.11% 64.35% 100.00%
P/NAPS 1.51 1.57 1.78 2.73 2.08 1.80 1.39 1.39%
  YoY % -3.82% -11.80% -34.80% 31.25% 15.56% 29.50% -
  Horiz. % 108.63% 112.95% 128.06% 196.40% 149.64% 129.50% 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
 
 

327  385  603  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.365+0.01 
 SAMAIDEN 1.89+0.21 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 
 XDL 0.065-0.005 

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