Highlights

[MAGNI] YoY TTM Result on 2020-01-31 [#3]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 09-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jan-2020  [#3]
Profit Trend QoQ -     -2.51%    YoY -     13.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,176,821 1,059,086 1,158,979 1,034,292 836,809 702,093 625,519 11.10%
  YoY % 11.12% -8.62% 12.06% 23.60% 19.19% 12.24% -
  Horiz. % 188.14% 169.31% 185.28% 165.35% 133.78% 112.24% 100.00%
PBT 147,353 129,018 141,819 132,628 105,353 58,066 54,647 17.97%
  YoY % 14.21% -9.03% 6.93% 25.89% 81.44% 6.26% -
  Horiz. % 269.65% 236.09% 259.52% 242.70% 192.79% 106.26% 100.00%
Tax -32,529 -28,039 -32,090 -32,188 -25,459 -13,993 -13,874 15.25%
  YoY % -16.01% 12.62% 0.30% -26.43% -81.94% -0.86% -
  Horiz. % 234.46% 202.10% 231.30% 232.00% 183.50% 100.86% 100.00%
NP 114,824 100,979 109,729 100,440 79,894 44,073 40,773 18.83%
  YoY % 13.71% -7.97% 9.25% 25.72% 81.28% 8.09% -
  Horiz. % 281.62% 247.66% 269.12% 246.34% 195.95% 108.09% 100.00%
NP to SH 114,825 100,979 109,727 100,447 79,896 44,071 40,772 18.83%
  YoY % 13.71% -7.97% 9.24% 25.72% 81.29% 8.09% -
  Horiz. % 281.63% 247.67% 269.12% 246.36% 195.96% 108.09% 100.00%
Tax Rate 22.08 % 21.73 % 22.63 % 24.27 % 24.17 % 24.10 % 25.39 % -2.30%
  YoY % 1.61% -3.98% -6.76% 0.41% 0.29% -5.08% -
  Horiz. % 86.96% 85.58% 89.13% 95.59% 95.19% 94.92% 100.00%
Total Cost 1,061,997 958,107 1,049,250 933,852 756,915 658,020 584,746 10.45%
  YoY % 10.84% -8.69% 12.36% 23.38% 15.03% 12.53% -
  Horiz. % 181.62% 163.85% 179.44% 159.70% 129.44% 112.53% 100.00%
Net Worth 594,238 520,742 455,649 380,816 312,401 217,022 232,177 16.95%
  YoY % 14.11% 14.29% 19.65% 21.90% 43.95% -6.53% -
  Horiz. % 255.94% 224.29% 196.25% 164.02% 134.55% 93.47% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 42,511 37,428 35,801 34,171 24,050 12,289 14,101 20.18%
  YoY % 13.58% 4.55% 4.77% 42.08% 95.70% -12.85% -
  Horiz. % 301.47% 265.42% 253.88% 242.32% 170.55% 87.15% 100.00%
Div Payout % 37.02 % 37.07 % 32.63 % 34.02 % 30.10 % 27.89 % 34.59 % 1.14%
  YoY % -0.13% 13.61% -4.09% 13.02% 7.92% -19.37% -
  Horiz. % 107.03% 107.17% 94.33% 98.35% 87.02% 80.63% 100.00%
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 594,238 520,742 455,649 380,816 312,401 217,022 232,177 16.95%
  YoY % 14.11% 14.29% 19.65% 21.90% 43.95% -6.53% -
  Horiz. % 255.94% 224.29% 196.25% 164.02% 134.55% 93.47% 100.00%
NOSH 433,751 162,732 162,732 162,742 162,709 108,511 108,494 25.97%
  YoY % 166.54% 0.00% -0.01% 0.02% 49.95% 0.02% -
  Horiz. % 399.79% 149.99% 149.99% 150.00% 149.97% 100.02% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 9.76 % 9.53 % 9.47 % 9.71 % 9.55 % 6.28 % 6.52 % 6.95%
  YoY % 2.41% 0.63% -2.47% 1.68% 52.07% -3.68% -
  Horiz. % 149.69% 146.17% 145.25% 148.93% 146.47% 96.32% 100.00%
ROE 19.32 % 19.39 % 24.08 % 26.38 % 25.57 % 20.31 % 17.56 % 1.60%
  YoY % -0.36% -19.48% -8.72% 3.17% 25.90% 15.66% -
  Horiz. % 110.02% 110.42% 137.13% 150.23% 145.62% 115.66% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 271.31 650.82 712.20 635.54 514.30 647.02 576.55 -11.80%
  YoY % -58.31% -8.62% 12.06% 23.57% -20.51% 12.22% -
  Horiz. % 47.06% 112.88% 123.53% 110.23% 89.20% 112.22% 100.00%
EPS 26.47 62.05 67.43 61.72 49.10 40.61 37.58 -5.67%
  YoY % -57.34% -7.98% 9.25% 25.70% 20.91% 8.06% -
  Horiz. % 70.44% 165.11% 179.43% 164.24% 130.65% 108.06% 100.00%
DPS 9.80 23.00 22.00 21.00 14.78 11.33 13.00 -4.60%
  YoY % -57.39% 4.55% 4.76% 42.08% 30.45% -12.85% -
  Horiz. % 75.38% 176.92% 169.23% 161.54% 113.69% 87.15% 100.00%
NAPS 1.3700 3.2000 2.8000 2.3400 1.9200 2.0000 2.1400 -7.16%
  YoY % -57.19% 14.29% 19.66% 21.87% -4.00% -6.54% -
  Horiz. % 64.02% 149.53% 130.84% 109.35% 89.72% 93.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 271.19 244.06 267.08 238.34 192.84 161.79 144.15 11.10%
  YoY % 11.12% -8.62% 12.06% 23.59% 19.19% 12.24% -
  Horiz. % 188.13% 169.31% 185.28% 165.34% 133.78% 112.24% 100.00%
EPS 26.46 23.27 25.29 23.15 18.41 10.16 9.40 18.82%
  YoY % 13.71% -7.99% 9.24% 25.75% 81.20% 8.09% -
  Horiz. % 281.49% 247.55% 269.04% 246.28% 195.85% 108.09% 100.00%
DPS 9.80 8.63 8.25 7.87 5.54 2.83 3.25 20.19%
  YoY % 13.56% 4.61% 4.83% 42.06% 95.76% -12.92% -
  Horiz. % 301.54% 265.54% 253.85% 242.15% 170.46% 87.08% 100.00%
NAPS 1.3694 1.2000 1.0500 0.8776 0.7199 0.5001 0.5350 16.95%
  YoY % 14.12% 14.29% 19.64% 21.91% 43.95% -6.52% -
  Horiz. % 255.96% 224.30% 196.26% 164.04% 134.56% 93.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 2.4500 4.3600 4.9700 4.8000 4.1700 2.8200 2.1900 -
P/RPS 0.90 0.67 0.70 0.76 0.81 0.44 0.38 15.45%
  YoY % 34.33% -4.29% -7.89% -6.17% 84.09% 15.79% -
  Horiz. % 236.84% 176.32% 184.21% 200.00% 213.16% 115.79% 100.00%
P/EPS 9.25 7.03 7.37 7.78 8.49 6.94 5.83 7.99%
  YoY % 31.58% -4.61% -5.27% -8.36% 22.33% 19.04% -
  Horiz. % 158.66% 120.58% 126.42% 133.45% 145.63% 119.04% 100.00%
EY 10.81 14.23 13.57 12.86 11.78 14.40 17.16 -7.41%
  YoY % -24.03% 4.86% 5.52% 9.17% -18.19% -16.08% -
  Horiz. % 63.00% 82.93% 79.08% 74.94% 68.65% 83.92% 100.00%
DY 4.00 5.28 4.43 4.37 3.54 4.02 5.94 -6.37%
  YoY % -24.24% 19.19% 1.37% 23.45% -11.94% -32.32% -
  Horiz. % 67.34% 88.89% 74.58% 73.57% 59.60% 67.68% 100.00%
P/NAPS 1.79 1.36 1.78 2.05 2.17 1.41 1.02 9.82%
  YoY % 31.62% -23.60% -13.17% -5.53% 53.90% 38.24% -
  Horiz. % 175.49% 133.33% 174.51% 200.98% 212.75% 138.24% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 09/03/20 18/03/19 15/03/18 16/03/17 18/03/16 16/03/15 26/03/14 -
Price 2.0500 4.6600 4.5400 5.1600 4.4800 2.9100 2.3800 -
P/RPS 0.76 0.72 0.64 0.81 0.87 0.45 0.41 10.83%
  YoY % 5.56% 12.50% -20.99% -6.90% 93.33% 9.76% -
  Horiz. % 185.37% 175.61% 156.10% 197.56% 212.20% 109.76% 100.00%
P/EPS 7.74 7.51 6.73 8.36 9.12 7.16 6.33 3.41%
  YoY % 3.06% 11.59% -19.50% -8.33% 27.37% 13.11% -
  Horiz. % 122.27% 118.64% 106.32% 132.07% 144.08% 113.11% 100.00%
EY 12.91 13.32 14.85 11.96 10.96 13.96 15.79 -3.30%
  YoY % -3.08% -10.30% 24.16% 9.12% -21.49% -11.59% -
  Horiz. % 81.76% 84.36% 94.05% 75.74% 69.41% 88.41% 100.00%
DY 4.78 4.94 4.85 4.07 3.30 3.89 5.46 -2.19%
  YoY % -3.24% 1.86% 19.16% 23.33% -15.17% -28.75% -
  Horiz. % 87.55% 90.48% 88.83% 74.54% 60.44% 71.25% 100.00%
P/NAPS 1.50 1.46 1.62 2.21 2.33 1.46 1.11 5.14%
  YoY % 2.74% -9.88% -26.70% -5.15% 59.59% 31.53% -
  Horiz. % 135.14% 131.53% 145.95% 199.10% 209.91% 131.53% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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!
PARTNERS & BROKERS