Highlights

[MAGNI] YoY TTM Result on 2014-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 12-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jul-2014  [#1]
Profit Trend QoQ -     2.25%    YoY -     17.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 1,162,273 931,640 732,958 677,518 585,004 524,217 469,084 16.31%
  YoY % 24.76% 27.11% 8.18% 15.81% 11.60% 11.75% -
  Horiz. % 247.78% 198.61% 156.25% 144.43% 124.71% 111.75% 100.00%
PBT 148,981 117,771 76,439 56,667 49,027 42,189 26,268 33.51%
  YoY % 26.50% 54.07% 34.89% 15.58% 16.21% 60.61% -
  Horiz. % 567.16% 448.34% 291.00% 215.73% 186.64% 160.61% 100.00%
Tax -32,829 -27,699 -18,746 -13,772 -12,437 -10,573 -6,758 30.11%
  YoY % -18.52% -47.76% -36.12% -10.73% -17.63% -56.45% -
  Horiz. % 485.78% 409.87% 277.39% 203.79% 184.03% 156.45% 100.00%
NP 116,152 90,072 57,693 42,895 36,590 31,616 19,510 34.59%
  YoY % 28.95% 56.12% 34.50% 17.23% 15.73% 62.05% -
  Horiz. % 595.35% 461.67% 295.71% 219.86% 187.54% 162.05% 100.00%
NP to SH 116,158 90,070 57,694 42,895 36,588 31,615 19,508 34.59%
  YoY % 28.96% 56.12% 34.50% 17.24% 15.73% 62.06% -
  Horiz. % 595.44% 461.71% 295.75% 219.88% 187.55% 162.06% 100.00%
Tax Rate 22.04 % 23.52 % 24.52 % 24.30 % 25.37 % 25.06 % 25.73 % -2.54%
  YoY % -6.29% -4.08% 0.91% -4.22% 1.24% -2.60% -
  Horiz. % 85.66% 91.41% 95.30% 94.44% 98.60% 97.40% 100.00%
Total Cost 1,046,121 841,568 675,265 634,623 548,414 492,601 449,574 15.10%
  YoY % 24.31% 24.63% 6.40% 15.72% 11.33% 9.57% -
  Horiz. % 232.69% 187.19% 150.20% 141.16% 121.99% 109.57% 100.00%
Net Worth 427,985 346,589 217,045 245,052 215,992 194,074 164,065 17.31%
  YoY % 23.48% 59.69% -11.43% 13.45% 11.29% 18.29% -
  Horiz. % 260.86% 211.25% 132.29% 149.36% 131.65% 118.29% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 34,986 33,086 10,850 14,101 14,099 6,511 6,232 33.28%
  YoY % 5.74% 204.94% -23.05% 0.01% 116.54% 4.47% -
  Horiz. % 561.35% 530.87% 174.09% 226.25% 226.22% 104.47% 100.00%
Div Payout % 30.12 % 36.73 % 18.81 % 32.87 % 38.54 % 20.60 % 31.95 % -0.98%
  YoY % -18.00% 95.27% -42.77% -14.71% 87.09% -35.52% -
  Horiz. % 94.27% 114.96% 58.87% 102.88% 120.63% 64.48% 100.00%
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 427,985 346,589 217,045 245,052 215,992 194,074 164,065 17.31%
  YoY % 23.48% 59.69% -11.43% 13.45% 11.29% 18.29% -
  Horiz. % 260.86% 211.25% 132.29% 149.36% 131.65% 118.29% 100.00%
NOSH 162,732 162,717 108,522 108,430 108,539 108,421 105,170 7.54%
  YoY % 0.01% 49.94% 0.09% -0.10% 0.11% 3.09% -
  Horiz. % 154.73% 154.72% 103.19% 103.10% 103.20% 103.09% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 9.99 % 9.67 % 7.87 % 6.33 % 6.25 % 6.03 % 4.16 % 15.71%
  YoY % 3.31% 22.87% 24.33% 1.28% 3.65% 44.95% -
  Horiz. % 240.14% 232.45% 189.18% 152.16% 150.24% 144.95% 100.00%
ROE 27.14 % 25.99 % 26.58 % 17.50 % 16.94 % 16.29 % 11.89 % 14.73%
  YoY % 4.42% -2.22% 51.89% 3.31% 3.99% 37.01% -
  Horiz. % 228.26% 218.59% 223.55% 147.18% 142.47% 137.01% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 714.23 572.55 675.40 624.84 538.98 483.50 446.02 8.16%
  YoY % 24.75% -15.23% 8.09% 15.93% 11.47% 8.40% -
  Horiz. % 160.13% 128.37% 151.43% 140.09% 120.84% 108.40% 100.00%
EPS 71.38 55.35 53.16 39.56 33.71 29.16 18.55 25.16%
  YoY % 28.96% 4.12% 34.38% 17.35% 15.60% 57.20% -
  Horiz. % 384.80% 298.38% 286.58% 213.26% 181.73% 157.20% 100.00%
DPS 21.50 20.33 10.00 13.00 13.00 6.00 6.00 23.68%
  YoY % 5.76% 103.30% -23.08% 0.00% 116.67% 0.00% -
  Horiz. % 358.33% 338.83% 166.67% 216.67% 216.67% 100.00% 100.00%
NAPS 2.6300 2.1300 2.0000 2.2600 1.9900 1.7900 1.5600 9.09%
  YoY % 23.47% 6.50% -11.50% 13.57% 11.17% 14.74% -
  Horiz. % 168.59% 136.54% 128.21% 144.87% 127.56% 114.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 267.84 214.69 168.90 156.13 134.81 120.80 108.10 16.31%
  YoY % 24.76% 27.11% 8.18% 15.81% 11.60% 11.75% -
  Horiz. % 247.77% 198.60% 156.24% 144.43% 124.71% 111.75% 100.00%
EPS 26.77 20.76 13.30 9.88 8.43 7.29 4.50 34.57%
  YoY % 28.95% 56.09% 34.62% 17.20% 15.64% 62.00% -
  Horiz. % 594.89% 461.33% 295.56% 219.56% 187.33% 162.00% 100.00%
DPS 8.06 7.62 2.50 3.25 3.25 1.50 1.44 33.21%
  YoY % 5.77% 204.80% -23.08% 0.00% 116.67% 4.17% -
  Horiz. % 559.72% 529.17% 173.61% 225.69% 225.69% 104.17% 100.00%
NAPS 0.9863 0.7987 0.5002 0.5647 0.4977 0.4472 0.3781 17.31%
  YoY % 23.49% 59.68% -11.42% 13.46% 11.29% 18.28% -
  Horiz. % 260.86% 211.24% 132.29% 149.35% 131.63% 118.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 7.6000 3.9900 4.3400 3.1600 2.0400 1.4500 1.1500 -
P/RPS 1.06 0.70 0.64 0.51 0.38 0.30 0.26 26.37%
  YoY % 51.43% 9.38% 25.49% 34.21% 26.67% 15.38% -
  Horiz. % 407.69% 269.23% 246.15% 196.15% 146.15% 115.38% 100.00%
P/EPS 10.65 7.21 8.16 7.99 6.05 4.97 6.20 9.43%
  YoY % 47.71% -11.64% 2.13% 32.07% 21.73% -19.84% -
  Horiz. % 171.77% 116.29% 131.61% 128.87% 97.58% 80.16% 100.00%
EY 9.39 13.87 12.25 12.52 16.52 20.11 16.13 -8.62%
  YoY % -32.30% 13.22% -2.16% -24.21% -17.85% 24.67% -
  Horiz. % 58.21% 85.99% 75.95% 77.62% 102.42% 124.67% 100.00%
DY 2.83 5.10 2.30 4.11 6.37 4.14 5.22 -9.69%
  YoY % -44.51% 121.74% -44.04% -35.48% 53.86% -20.69% -
  Horiz. % 54.21% 97.70% 44.06% 78.74% 122.03% 79.31% 100.00%
P/NAPS 2.89 1.87 2.17 1.40 1.03 0.81 0.74 25.46%
  YoY % 54.55% -13.82% 55.00% 35.92% 27.16% 9.46% -
  Horiz. % 390.54% 252.70% 293.24% 189.19% 139.19% 109.46% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 14/09/17 15/09/16 09/09/15 12/09/14 17/09/13 25/09/12 26/09/11 -
Price 7.3000 4.1500 4.3900 3.0500 2.0400 1.6200 1.1100 -
P/RPS 1.02 0.72 0.65 0.49 0.38 0.34 0.25 26.38%
  YoY % 41.67% 10.77% 32.65% 28.95% 11.76% 36.00% -
  Horiz. % 408.00% 288.00% 260.00% 196.00% 152.00% 136.00% 100.00%
P/EPS 10.23 7.50 8.26 7.71 6.05 5.56 5.98 9.35%
  YoY % 36.40% -9.20% 7.13% 27.44% 8.81% -7.02% -
  Horiz. % 171.07% 125.42% 138.13% 128.93% 101.17% 92.98% 100.00%
EY 9.78 13.34 12.11 12.97 16.52 18.00 16.71 -8.53%
  YoY % -26.69% 10.16% -6.63% -21.49% -8.22% 7.72% -
  Horiz. % 58.53% 79.83% 72.47% 77.62% 98.86% 107.72% 100.00%
DY 2.95 4.90 2.28 4.26 6.37 3.70 5.41 -9.61%
  YoY % -39.80% 114.91% -46.48% -33.12% 72.16% -31.61% -
  Horiz. % 54.53% 90.57% 42.14% 78.74% 117.74% 68.39% 100.00%
P/NAPS 2.78 1.95 2.20 1.35 1.03 0.91 0.71 25.52%
  YoY % 42.56% -11.36% 62.96% 31.07% 13.19% 28.17% -
  Horiz. % 391.55% 274.65% 309.86% 190.14% 145.07% 128.17% 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
 
 

343  391  608  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.365-0.015 
 KTG 0.265-0.005 
 MESTRON 0.23+0.015 
 PA 0.18+0.005 
 QES 0.365+0.01 
 SAMAIDEN 1.98+0.30 
 JAKS 0.695+0.025 
 HSI-HDT 0.07-0.045 

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