Highlights

[MAGNI] YoY TTM Result on 2016-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 15-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jul-2016  [#1]
Profit Trend QoQ -     9.69%    YoY -     56.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 1,126,697 1,059,955 1,162,273 931,640 732,958 677,518 585,004 11.54%
  YoY % 6.30% -8.80% 24.76% 27.11% 8.18% 15.81% -
  Horiz. % 192.60% 181.19% 198.68% 159.25% 125.29% 115.81% 100.00%
PBT 144,204 122,297 148,981 117,771 76,439 56,667 49,027 19.69%
  YoY % 17.91% -17.91% 26.50% 54.07% 34.89% 15.58% -
  Horiz. % 294.13% 249.45% 303.88% 240.22% 155.91% 115.58% 100.00%
Tax -33,084 -28,506 -32,829 -27,699 -18,746 -13,772 -12,437 17.70%
  YoY % -16.06% 13.17% -18.52% -47.76% -36.12% -10.73% -
  Horiz. % 266.01% 229.20% 263.96% 222.71% 150.73% 110.73% 100.00%
NP 111,120 93,791 116,152 90,072 57,693 42,895 36,590 20.33%
  YoY % 18.48% -19.25% 28.95% 56.12% 34.50% 17.23% -
  Horiz. % 303.69% 256.33% 317.44% 246.17% 157.67% 117.23% 100.00%
NP to SH 111,121 93,792 116,158 90,070 57,694 42,895 36,588 20.33%
  YoY % 18.48% -19.25% 28.96% 56.12% 34.50% 17.24% -
  Horiz. % 303.71% 256.35% 317.48% 246.17% 157.69% 117.24% 100.00%
Tax Rate 22.94 % 23.31 % 22.04 % 23.52 % 24.52 % 24.30 % 25.37 % -1.66%
  YoY % -1.59% 5.76% -6.29% -4.08% 0.91% -4.22% -
  Horiz. % 90.42% 91.88% 86.87% 92.71% 96.65% 95.78% 100.00%
Total Cost 1,015,577 966,164 1,046,121 841,568 675,265 634,623 548,414 10.81%
  YoY % 5.11% -7.64% 24.31% 24.63% 6.40% 15.72% -
  Horiz. % 185.18% 176.17% 190.75% 153.45% 123.13% 115.72% 100.00%
Net Worth 559,540 486,568 427,985 346,589 217,045 245,052 215,992 17.18%
  YoY % 15.00% 13.69% 23.48% 59.69% -11.43% 13.45% -
  Horiz. % 259.05% 225.27% 198.15% 160.46% 100.49% 113.45% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 40,677 34,987 34,986 33,086 10,850 14,101 14,099 19.30%
  YoY % 16.26% 0.00% 5.74% 204.94% -23.05% 0.01% -
  Horiz. % 288.51% 248.15% 248.14% 234.67% 76.96% 100.01% 100.00%
Div Payout % 36.61 % 37.30 % 30.12 % 36.73 % 18.81 % 32.87 % 38.54 % -0.85%
  YoY % -1.85% 23.84% -18.00% 95.27% -42.77% -14.71% -
  Horiz. % 94.99% 96.78% 78.15% 95.30% 48.81% 85.29% 100.00%
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 559,540 486,568 427,985 346,589 217,045 245,052 215,992 17.18%
  YoY % 15.00% 13.69% 23.48% 59.69% -11.43% 13.45% -
  Horiz. % 259.05% 225.27% 198.15% 160.46% 100.49% 113.45% 100.00%
NOSH 162,657 162,732 162,732 162,717 108,522 108,430 108,539 6.97%
  YoY % -0.05% 0.00% 0.01% 49.94% 0.09% -0.10% -
  Horiz. % 149.86% 149.93% 149.93% 149.92% 99.98% 99.90% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 9.86 % 8.85 % 9.99 % 9.67 % 7.87 % 6.33 % 6.25 % 7.89%
  YoY % 11.41% -11.41% 3.31% 22.87% 24.33% 1.28% -
  Horiz. % 157.76% 141.60% 159.84% 154.72% 125.92% 101.28% 100.00%
ROE 19.86 % 19.28 % 27.14 % 25.99 % 26.58 % 17.50 % 16.94 % 2.68%
  YoY % 3.01% -28.96% 4.42% -2.22% 51.89% 3.31% -
  Horiz. % 117.24% 113.81% 160.21% 153.42% 156.91% 103.31% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 692.68 651.35 714.23 572.55 675.40 624.84 538.98 4.27%
  YoY % 6.35% -8.80% 24.75% -15.23% 8.09% 15.93% -
  Horiz. % 128.52% 120.85% 132.52% 106.23% 125.31% 115.93% 100.00%
EPS 68.32 57.64 71.38 55.35 53.16 39.56 33.71 12.49%
  YoY % 18.53% -19.25% 28.96% 4.12% 34.38% 17.35% -
  Horiz. % 202.67% 170.99% 211.75% 164.19% 157.70% 117.35% 100.00%
DPS 25.00 21.50 21.50 20.33 10.00 13.00 13.00 11.51%
  YoY % 16.28% 0.00% 5.76% 103.30% -23.08% 0.00% -
  Horiz. % 192.31% 165.38% 165.38% 156.38% 76.92% 100.00% 100.00%
NAPS 3.4400 2.9900 2.6300 2.1300 2.0000 2.2600 1.9900 9.55%
  YoY % 15.05% 13.69% 23.47% 6.50% -11.50% 13.57% -
  Horiz. % 172.86% 150.25% 132.16% 107.04% 100.50% 113.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 259.64 244.26 267.84 214.69 168.90 156.13 134.81 11.54%
  YoY % 6.30% -8.80% 24.76% 27.11% 8.18% 15.81% -
  Horiz. % 192.60% 181.19% 198.68% 159.25% 125.29% 115.81% 100.00%
EPS 25.61 21.61 26.77 20.76 13.30 9.88 8.43 20.34%
  YoY % 18.51% -19.28% 28.95% 56.09% 34.62% 17.20% -
  Horiz. % 303.80% 256.35% 317.56% 246.26% 157.77% 117.20% 100.00%
DPS 9.37 8.06 8.06 7.62 2.50 3.25 3.25 19.29%
  YoY % 16.25% 0.00% 5.77% 204.80% -23.08% 0.00% -
  Horiz. % 288.31% 248.00% 248.00% 234.46% 76.92% 100.00% 100.00%
NAPS 1.2894 1.1213 0.9863 0.7987 0.5002 0.5647 0.4977 17.18%
  YoY % 14.99% 13.69% 23.49% 59.68% -11.42% 13.46% -
  Horiz. % 259.07% 225.30% 198.17% 160.48% 100.50% 113.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 4.8500 4.8000 7.6000 3.9900 4.3400 3.1600 2.0400 -
P/RPS 0.70 0.74 1.06 0.70 0.64 0.51 0.38 10.71%
  YoY % -5.41% -30.19% 51.43% 9.38% 25.49% 34.21% -
  Horiz. % 184.21% 194.74% 278.95% 184.21% 168.42% 134.21% 100.00%
P/EPS 7.10 8.33 10.65 7.21 8.16 7.99 6.05 2.70%
  YoY % -14.77% -21.78% 47.71% -11.64% 2.13% 32.07% -
  Horiz. % 117.36% 137.69% 176.03% 119.17% 134.88% 132.07% 100.00%
EY 14.09 12.01 9.39 13.87 12.25 12.52 16.52 -2.62%
  YoY % 17.32% 27.90% -32.30% 13.22% -2.16% -24.21% -
  Horiz. % 85.29% 72.70% 56.84% 83.96% 74.15% 75.79% 100.00%
DY 5.15 4.48 2.83 5.10 2.30 4.11 6.37 -3.48%
  YoY % 14.96% 58.30% -44.51% 121.74% -44.04% -35.48% -
  Horiz. % 80.85% 70.33% 44.43% 80.06% 36.11% 64.52% 100.00%
P/NAPS 1.41 1.61 2.89 1.87 2.17 1.40 1.03 5.37%
  YoY % -12.42% -44.29% 54.55% -13.82% 55.00% 35.92% -
  Horiz. % 136.89% 156.31% 280.58% 181.55% 210.68% 135.92% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 11/09/19 12/09/18 14/09/17 15/09/16 09/09/15 12/09/14 17/09/13 -
Price 5.7800 4.6800 7.3000 4.1500 4.3900 3.0500 2.0400 -
P/RPS 0.83 0.72 1.02 0.72 0.65 0.49 0.38 13.90%
  YoY % 15.28% -29.41% 41.67% 10.77% 32.65% 28.95% -
  Horiz. % 218.42% 189.47% 268.42% 189.47% 171.05% 128.95% 100.00%
P/EPS 8.46 8.12 10.23 7.50 8.26 7.71 6.05 5.74%
  YoY % 4.19% -20.63% 36.40% -9.20% 7.13% 27.44% -
  Horiz. % 139.83% 134.21% 169.09% 123.97% 136.53% 127.44% 100.00%
EY 11.82 12.32 9.78 13.34 12.11 12.97 16.52 -5.42%
  YoY % -4.06% 25.97% -26.69% 10.16% -6.63% -21.49% -
  Horiz. % 71.55% 74.58% 59.20% 80.75% 73.31% 78.51% 100.00%
DY 4.33 4.59 2.95 4.90 2.28 4.26 6.37 -6.23%
  YoY % -5.66% 55.59% -39.80% 114.91% -46.48% -33.12% -
  Horiz. % 67.97% 72.06% 46.31% 76.92% 35.79% 66.88% 100.00%
P/NAPS 1.68 1.57 2.78 1.95 2.20 1.35 1.03 8.49%
  YoY % 7.01% -43.53% 42.56% -11.36% 62.96% 31.07% -
  Horiz. % 163.11% 152.43% 269.90% 189.32% 213.59% 131.07% 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
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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