Highlights

[MAGNI] YoY Quarter Result on 2017-01-31 [#3]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 16-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     3.63%    YoY -     13.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 313,303 289,123 268,921 200,376 187,072 162,193 133,923 15.20%
  YoY % 8.36% 7.51% 34.21% 7.11% 15.34% 21.11% -
  Horiz. % 233.94% 215.89% 200.80% 149.62% 139.69% 121.11% 100.00%
PBT 43,461 40,124 34,151 23,090 19,860 13,165 10,500 26.68%
  YoY % 8.32% 17.49% 47.90% 16.26% 50.85% 25.38% -
  Horiz. % 413.91% 382.13% 325.25% 219.90% 189.14% 125.38% 100.00%
Tax -12,319 -10,580 -8,085 -5,597 -5,019 -3,307 -2,571 29.81%
  YoY % -16.44% -30.86% -44.45% -11.52% -51.77% -28.63% -
  Horiz. % 479.15% 411.51% 314.47% 217.70% 195.22% 128.63% 100.00%
NP 31,142 29,544 26,066 17,493 14,841 9,858 7,929 25.58%
  YoY % 5.41% 13.34% 49.01% 17.87% 50.55% 24.33% -
  Horiz. % 392.76% 372.61% 328.74% 220.62% 187.17% 124.33% 100.00%
NP to SH 31,143 29,554 26,066 17,492 14,842 9,858 7,929 25.58%
  YoY % 5.38% 13.38% 49.02% 17.85% 50.56% 24.33% -
  Horiz. % 392.77% 372.73% 328.74% 220.61% 187.19% 124.33% 100.00%
Tax Rate 28.34 % 26.37 % 23.67 % 24.24 % 25.27 % 25.12 % 24.49 % 2.46%
  YoY % 7.47% 11.41% -2.35% -4.08% 0.60% 2.57% -
  Horiz. % 115.72% 107.68% 96.65% 98.98% 103.18% 102.57% 100.00%
Total Cost 282,161 259,579 242,855 182,883 172,231 152,335 125,994 14.37%
  YoY % 8.70% 6.89% 32.79% 6.18% 13.06% 20.91% -
  Horiz. % 223.95% 206.02% 192.75% 145.15% 136.70% 120.91% 100.00%
Net Worth 455,649 380,816 312,401 261,511 232,177 204,968 180,056 16.72%
  YoY % 19.65% 21.90% 19.46% 12.63% 13.27% 13.84% -
  Horiz. % 253.06% 211.50% 173.50% 145.24% 128.95% 113.84% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 11,391 9,764 8,135 5,425 5,424 5,422 - -
  YoY % 16.66% 20.02% 49.95% 0.02% 0.04% 0.00% -
  Horiz. % 210.08% 180.08% 150.03% 100.06% 100.04% 100.00% -
Div Payout % 36.58 % 33.04 % 31.21 % 31.02 % 36.55 % 55.01 % - % -
  YoY % 10.71% 5.86% 0.61% -15.13% -33.56% 0.00% -
  Horiz. % 66.50% 60.06% 56.74% 56.39% 66.44% 100.00% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 455,649 380,816 312,401 261,511 232,177 204,968 180,056 16.72%
  YoY % 19.65% 21.90% 19.46% 12.63% 13.27% 13.84% -
  Horiz. % 253.06% 211.50% 173.50% 145.24% 128.95% 113.84% 100.00%
NOSH 162,732 162,742 162,709 108,511 108,494 108,448 108,467 6.99%
  YoY % -0.01% 0.02% 49.95% 0.02% 0.04% -0.02% -
  Horiz. % 150.03% 150.04% 150.01% 100.04% 100.02% 99.98% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 9.94 % 10.22 % 9.69 % 8.73 % 7.93 % 6.08 % 5.92 % 9.01%
  YoY % -2.74% 5.47% 11.00% 10.09% 30.43% 2.70% -
  Horiz. % 167.91% 172.64% 163.68% 147.47% 133.95% 102.70% 100.00%
ROE 6.83 % 7.76 % 8.34 % 6.69 % 6.39 % 4.81 % 4.40 % 7.60%
  YoY % -11.98% -6.95% 24.66% 4.69% 32.85% 9.32% -
  Horiz. % 155.23% 176.36% 189.55% 152.05% 145.23% 109.32% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 192.53 177.66 165.28 184.66 172.43 149.56 123.47 7.68%
  YoY % 8.37% 7.49% -10.49% 7.09% 15.29% 21.13% -
  Horiz. % 155.93% 143.89% 133.86% 149.56% 139.65% 121.13% 100.00%
EPS 19.14 18.16 16.02 16.12 13.68 9.09 7.31 17.38%
  YoY % 5.40% 13.36% -0.62% 17.84% 50.50% 24.35% -
  Horiz. % 261.83% 248.43% 219.15% 220.52% 187.14% 124.35% 100.00%
DPS 7.00 6.00 5.00 5.00 5.00 5.00 0.00 -
  YoY % 16.67% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 120.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 2.8000 2.3400 1.9200 2.4100 2.1400 1.8900 1.6600 9.10%
  YoY % 19.66% 21.87% -20.33% 12.62% 13.23% 13.86% -
  Horiz. % 168.67% 140.96% 115.66% 145.18% 128.92% 113.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 162,732
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 192.53 177.67 165.25 123.13 114.96 99.67 82.30 15.20%
  YoY % 8.36% 7.52% 34.21% 7.11% 15.34% 21.11% -
  Horiz. % 233.94% 215.88% 200.79% 149.61% 139.68% 121.11% 100.00%
EPS 19.14 18.16 16.02 10.75 9.12 6.06 4.87 25.60%
  YoY % 5.40% 13.36% 49.02% 17.87% 50.50% 24.44% -
  Horiz. % 393.02% 372.90% 328.95% 220.74% 187.27% 124.44% 100.00%
DPS 7.00 6.00 5.00 3.33 3.33 3.33 0.00 -
  YoY % 16.67% 20.00% 50.15% 0.00% 0.00% 0.00% -
  Horiz. % 210.21% 180.18% 150.15% 100.00% 100.00% 100.00% -
NAPS 2.8000 2.3401 1.9197 1.6070 1.4267 1.2595 1.1065 16.72%
  YoY % 19.65% 21.90% 19.46% 12.64% 13.28% 13.83% -
  Horiz. % 253.05% 211.49% 173.49% 145.23% 128.94% 113.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 4.9700 4.8000 4.1700 2.8200 2.1900 1.4500 1.2600 -
P/RPS 2.58 2.70 2.52 1.53 1.27 0.97 1.02 16.71%
  YoY % -4.44% 7.14% 64.71% 20.47% 30.93% -4.90% -
  Horiz. % 252.94% 264.71% 247.06% 150.00% 124.51% 95.10% 100.00%
P/EPS 25.97 26.43 26.03 17.49 16.01 15.95 17.24 7.06%
  YoY % -1.74% 1.54% 48.83% 9.24% 0.38% -7.48% -
  Horiz. % 150.64% 153.31% 150.99% 101.45% 92.87% 92.52% 100.00%
EY 3.85 3.78 3.84 5.72 6.25 6.27 5.80 -6.60%
  YoY % 1.85% -1.56% -32.87% -8.48% -0.32% 8.10% -
  Horiz. % 66.38% 65.17% 66.21% 98.62% 107.76% 108.10% 100.00%
DY 1.41 1.25 1.20 1.77 2.28 3.45 0.00 -
  YoY % 12.80% 4.17% -32.20% -22.37% -33.91% 0.00% -
  Horiz. % 40.87% 36.23% 34.78% 51.30% 66.09% 100.00% -
P/NAPS 1.78 2.05 2.17 1.17 1.02 0.77 0.76 15.22%
  YoY % -13.17% -5.53% 85.47% 14.71% 32.47% 1.32% -
  Horiz. % 234.21% 269.74% 285.53% 153.95% 134.21% 101.32% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 15/03/18 16/03/17 18/03/16 16/03/15 26/03/14 12/03/13 21/03/12 -
Price 4.5400 5.1600 4.4800 2.9100 2.3800 1.4600 1.2200 -
P/RPS 2.36 2.90 2.71 1.58 1.38 0.98 0.99 15.56%
  YoY % -18.62% 7.01% 71.52% 14.49% 40.82% -1.01% -
  Horiz. % 238.38% 292.93% 273.74% 159.60% 139.39% 98.99% 100.00%
P/EPS 23.72 28.41 27.97 18.05 17.40 16.06 16.69 6.03%
  YoY % -16.51% 1.57% 54.96% 3.74% 8.34% -3.77% -
  Horiz. % 142.12% 170.22% 167.59% 108.15% 104.25% 96.23% 100.00%
EY 4.22 3.52 3.58 5.54 5.75 6.23 5.99 -5.67%
  YoY % 19.89% -1.68% -35.38% -3.65% -7.70% 4.01% -
  Horiz. % 70.45% 58.76% 59.77% 92.49% 95.99% 104.01% 100.00%
DY 1.54 1.16 1.12 1.72 2.10 3.42 0.00 -
  YoY % 32.76% 3.57% -34.88% -18.10% -38.60% 0.00% -
  Horiz. % 45.03% 33.92% 32.75% 50.29% 61.40% 100.00% -
P/NAPS 1.62 2.21 2.33 1.21 1.11 0.77 0.73 14.19%
  YoY % -26.70% -5.15% 92.56% 9.01% 44.16% 5.48% -
  Horiz. % 221.92% 302.74% 319.18% 165.75% 152.05% 105.48% 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.
 


 

346  310  554  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 0.96+0.035 
 SAPNRG 0.78+0.02 
 HIBISCS 1.01+0.055 
 HSI-C3B 0.535-0.03 
 HSI-C1X 0.245-0.025 
 SUMATEC 0.050.00 
 GSB 0.16+0.025 
 HIBISCS-WC 0.535+0.055 
 BARAKAH 0.12+0.035 
 WCT 0.76+0.04 
Partners & Brokers