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
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 289,123 268,921 200,376 187,072 162,193 133,923 115,692 16.48%
  YoY % 7.51% 34.21% 7.11% 15.34% 21.11% 15.76% -
  Horiz. % 249.91% 232.45% 173.20% 161.70% 140.19% 115.76% 100.00%
PBT 40,124 34,151 23,090 19,860 13,165 10,500 5,954 37.40%
  YoY % 17.49% 47.90% 16.26% 50.85% 25.38% 76.35% -
  Horiz. % 673.90% 573.58% 387.81% 333.56% 221.11% 176.35% 100.00%
Tax -10,580 -8,085 -5,597 -5,019 -3,307 -2,571 -1,458 39.10%
  YoY % -30.86% -44.45% -11.52% -51.77% -28.63% -76.34% -
  Horiz. % 725.65% 554.53% 383.88% 344.24% 226.82% 176.34% 100.00%
NP 29,544 26,066 17,493 14,841 9,858 7,929 4,496 36.82%
  YoY % 13.34% 49.01% 17.87% 50.55% 24.33% 76.36% -
  Horiz. % 657.12% 579.76% 389.08% 330.09% 219.26% 176.36% 100.00%
NP to SH 29,554 26,066 17,492 14,842 9,858 7,929 4,495 36.83%
  YoY % 13.38% 49.02% 17.85% 50.56% 24.33% 76.40% -
  Horiz. % 657.49% 579.89% 389.14% 330.19% 219.31% 176.40% 100.00%
Tax Rate 26.37 % 23.67 % 24.24 % 25.27 % 25.12 % 24.49 % 24.49 % 1.24%
  YoY % 11.41% -2.35% -4.08% 0.60% 2.57% 0.00% -
  Horiz. % 107.68% 96.65% 98.98% 103.18% 102.57% 100.00% 100.00%
Total Cost 259,579 242,855 182,883 172,231 152,335 125,994 111,196 15.16%
  YoY % 6.89% 32.79% 6.18% 13.06% 20.91% 13.31% -
  Horiz. % 233.44% 218.40% 164.47% 154.89% 137.00% 113.31% 100.00%
Net Worth 380,816 312,401 261,511 232,177 204,968 180,056 155,357 16.10%
  YoY % 21.90% 19.46% 12.63% 13.27% 13.84% 15.90% -
  Horiz. % 245.12% 201.09% 168.33% 149.45% 131.93% 115.90% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 9,764 8,135 5,425 5,424 5,422 - - -
  YoY % 20.02% 49.95% 0.02% 0.04% 0.00% 0.00% -
  Horiz. % 180.08% 150.03% 100.06% 100.04% 100.00% - -
Div Payout % 33.04 % 31.21 % 31.02 % 36.55 % 55.01 % - % - % -
  YoY % 5.86% 0.61% -15.13% -33.56% 0.00% 0.00% -
  Horiz. % 60.06% 56.74% 56.39% 66.44% 100.00% - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 380,816 312,401 261,511 232,177 204,968 180,056 155,357 16.10%
  YoY % 21.90% 19.46% 12.63% 13.27% 13.84% 15.90% -
  Horiz. % 245.12% 201.09% 168.33% 149.45% 131.93% 115.90% 100.00%
NOSH 162,742 162,709 108,511 108,494 108,448 108,467 103,571 7.82%
  YoY % 0.02% 49.95% 0.02% 0.04% -0.02% 4.73% -
  Horiz. % 157.13% 157.10% 104.77% 104.75% 104.71% 104.73% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 10.22 % 9.69 % 8.73 % 7.93 % 6.08 % 5.92 % 3.89 % 17.45%
  YoY % 5.47% 11.00% 10.09% 30.43% 2.70% 52.19% -
  Horiz. % 262.72% 249.10% 224.42% 203.86% 156.30% 152.19% 100.00%
ROE 7.76 % 8.34 % 6.69 % 6.39 % 4.81 % 4.40 % 2.89 % 17.88%
  YoY % -6.95% 24.66% 4.69% 32.85% 9.32% 52.25% -
  Horiz. % 268.51% 288.58% 231.49% 221.11% 166.44% 152.25% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 177.66 165.28 184.66 172.43 149.56 123.47 111.70 8.03%
  YoY % 7.49% -10.49% 7.09% 15.29% 21.13% 10.54% -
  Horiz. % 159.05% 147.97% 165.32% 154.37% 133.89% 110.54% 100.00%
EPS 18.16 16.02 16.12 13.68 9.09 7.31 4.34 26.91%
  YoY % 13.36% -0.62% 17.84% 50.50% 24.35% 68.43% -
  Horiz. % 418.43% 369.12% 371.43% 315.21% 209.45% 168.43% 100.00%
DPS 6.00 5.00 5.00 5.00 5.00 0.00 0.00 -
  YoY % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 2.3400 1.9200 2.4100 2.1400 1.8900 1.6600 1.5000 7.69%
  YoY % 21.87% -20.33% 12.62% 13.23% 13.86% 10.67% -
  Horiz. % 156.00% 128.00% 160.67% 142.67% 126.00% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 162,682
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 177.72 165.30 123.17 114.99 99.70 82.32 71.12 16.47%
  YoY % 7.51% 34.20% 7.11% 15.34% 21.11% 15.75% -
  Horiz. % 249.89% 232.42% 173.19% 161.68% 140.19% 115.75% 100.00%
EPS 18.17 16.02 10.75 9.12 6.06 4.87 2.76 36.86%
  YoY % 13.42% 49.02% 17.87% 50.50% 24.44% 76.45% -
  Horiz. % 658.33% 580.43% 389.49% 330.43% 219.57% 176.45% 100.00%
DPS 6.00 5.00 3.34 3.33 3.33 0.00 0.00 -
  YoY % 20.00% 49.70% 0.30% 0.00% 0.00% 0.00% -
  Horiz. % 180.18% 150.15% 100.30% 100.00% 100.00% - -
NAPS 2.3409 1.9203 1.6075 1.4272 1.2599 1.1068 0.9550 16.10%
  YoY % 21.90% 19.46% 12.63% 13.28% 13.83% 15.90% -
  Horiz. % 245.12% 201.08% 168.32% 149.45% 131.93% 115.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 4.8000 4.1700 2.8200 2.1900 1.4500 1.2600 1.1300 -
P/RPS 2.70 2.52 1.53 1.27 0.97 1.02 1.01 17.79%
  YoY % 7.14% 64.71% 20.47% 30.93% -4.90% 0.99% -
  Horiz. % 267.33% 249.50% 151.49% 125.74% 96.04% 100.99% 100.00%
P/EPS 26.43 26.03 17.49 16.01 15.95 17.24 26.04 0.25%
  YoY % 1.54% 48.83% 9.24% 0.38% -7.48% -33.79% -
  Horiz. % 101.50% 99.96% 67.17% 61.48% 61.25% 66.21% 100.00%
EY 3.78 3.84 5.72 6.25 6.27 5.80 3.84 -0.26%
  YoY % -1.56% -32.87% -8.48% -0.32% 8.10% 51.04% -
  Horiz. % 98.44% 100.00% 148.96% 162.76% 163.28% 151.04% 100.00%
DY 1.25 1.20 1.77 2.28 3.45 0.00 0.00 -
  YoY % 4.17% -32.20% -22.37% -33.91% 0.00% 0.00% -
  Horiz. % 36.23% 34.78% 51.30% 66.09% 100.00% - -
P/NAPS 2.05 2.17 1.17 1.02 0.77 0.76 0.75 18.23%
  YoY % -5.53% 85.47% 14.71% 32.47% 1.32% 1.33% -
  Horiz. % 273.33% 289.33% 156.00% 136.00% 102.67% 101.33% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 16/03/17 18/03/16 16/03/15 26/03/14 12/03/13 21/03/12 30/03/11 -
Price 5.1600 4.4800 2.9100 2.3800 1.4600 1.2200 1.1000 -
P/RPS 2.90 2.71 1.58 1.38 0.98 0.99 0.98 19.80%
  YoY % 7.01% 71.52% 14.49% 40.82% -1.01% 1.02% -
  Horiz. % 295.92% 276.53% 161.22% 140.82% 100.00% 101.02% 100.00%
P/EPS 28.41 27.97 18.05 17.40 16.06 16.69 25.35 1.92%
  YoY % 1.57% 54.96% 3.74% 8.34% -3.77% -34.16% -
  Horiz. % 112.07% 110.34% 71.20% 68.64% 63.35% 65.84% 100.00%
EY 3.52 3.58 5.54 5.75 6.23 5.99 3.95 -1.90%
  YoY % -1.68% -35.38% -3.65% -7.70% 4.01% 51.65% -
  Horiz. % 89.11% 90.63% 140.25% 145.57% 157.72% 151.65% 100.00%
DY 1.16 1.12 1.72 2.10 3.42 0.00 0.00 -
  YoY % 3.57% -34.88% -18.10% -38.60% 0.00% 0.00% -
  Horiz. % 33.92% 32.75% 50.29% 61.40% 100.00% - -
P/NAPS 2.21 2.33 1.21 1.11 0.77 0.73 0.73 20.26%
  YoY % -5.15% 92.56% 9.01% 44.16% 5.48% 0.00% -
  Horiz. % 302.74% 319.18% 165.75% 152.05% 105.48% 100.00% 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.
 


 

411  316  540  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-WB 0.06+0.01 
 HUBLINE 0.19+0.025 
 TRIVE 0.245+0.045 
 KGROUP 0.165+0.005 
 HIBISCS 0.70-0.01 
 M3TECH 0.15-0.005 
 MAXWELL 0.025+0.005 
 PALETTE 0.415+0.03 
 COMCORP 0.915+0.20 
 KEYASIC 0.29+0.015 
Partners & Brokers