Highlights

[MAGNI] YoY Quarter Result on 2019-01-31 [#3]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 18-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     53.51%    YoY -     14.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 308,996 313,303 289,123 268,921 200,376 187,072 162,193 11.34%
  YoY % -1.37% 8.36% 7.51% 34.21% 7.11% 15.34% -
  Horiz. % 190.51% 193.17% 178.26% 165.80% 123.54% 115.34% 100.00%
PBT 46,814 43,461 40,124 34,151 23,090 19,860 13,165 23.53%
  YoY % 7.71% 8.32% 17.49% 47.90% 16.26% 50.85% -
  Horiz. % 355.59% 330.13% 304.78% 259.41% 175.39% 150.85% 100.00%
Tax -11,190 -12,319 -10,580 -8,085 -5,597 -5,019 -3,307 22.52%
  YoY % 9.16% -16.44% -30.86% -44.45% -11.52% -51.77% -
  Horiz. % 338.37% 372.51% 319.93% 244.48% 169.25% 151.77% 100.00%
NP 35,624 31,142 29,544 26,066 17,493 14,841 9,858 23.87%
  YoY % 14.39% 5.41% 13.34% 49.01% 17.87% 50.55% -
  Horiz. % 361.37% 315.91% 299.70% 264.41% 177.45% 150.55% 100.00%
NP to SH 35,624 31,143 29,554 26,066 17,492 14,842 9,858 23.87%
  YoY % 14.39% 5.38% 13.38% 49.02% 17.85% 50.56% -
  Horiz. % 361.37% 315.92% 299.80% 264.41% 177.44% 150.56% 100.00%
Tax Rate 23.90 % 28.34 % 26.37 % 23.67 % 24.24 % 25.27 % 25.12 % -0.83%
  YoY % -15.67% 7.47% 11.41% -2.35% -4.08% 0.60% -
  Horiz. % 95.14% 112.82% 104.98% 94.23% 96.50% 100.60% 100.00%
Total Cost 273,372 282,161 259,579 242,855 182,883 172,231 152,335 10.23%
  YoY % -3.11% 8.70% 6.89% 32.79% 6.18% 13.06% -
  Horiz. % 179.45% 185.22% 170.40% 159.42% 120.05% 113.06% 100.00%
Net Worth 520,742 455,649 380,816 312,401 261,511 232,177 204,968 16.80%
  YoY % 14.29% 19.65% 21.90% 19.46% 12.63% 13.27% -
  Horiz. % 254.06% 222.30% 185.79% 152.41% 127.59% 113.27% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 13,018 11,391 9,764 8,135 5,425 5,424 5,422 15.71%
  YoY % 14.29% 16.66% 20.02% 49.95% 0.02% 0.04% -
  Horiz. % 240.09% 210.08% 180.08% 150.03% 100.06% 100.04% 100.00%
Div Payout % 36.54 % 36.58 % 33.04 % 31.21 % 31.02 % 36.55 % 55.01 % -6.59%
  YoY % -0.11% 10.71% 5.86% 0.61% -15.13% -33.56% -
  Horiz. % 66.42% 66.50% 60.06% 56.74% 56.39% 66.44% 100.00%
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 520,742 455,649 380,816 312,401 261,511 232,177 204,968 16.80%
  YoY % 14.29% 19.65% 21.90% 19.46% 12.63% 13.27% -
  Horiz. % 254.06% 222.30% 185.79% 152.41% 127.59% 113.27% 100.00%
NOSH 162,732 162,732 162,742 162,709 108,511 108,494 108,448 6.99%
  YoY % 0.00% -0.01% 0.02% 49.95% 0.02% 0.04% -
  Horiz. % 150.05% 150.05% 150.06% 150.03% 100.06% 100.04% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 11.53 % 9.94 % 10.22 % 9.69 % 8.73 % 7.93 % 6.08 % 11.25%
  YoY % 16.00% -2.74% 5.47% 11.00% 10.09% 30.43% -
  Horiz. % 189.64% 163.49% 168.09% 159.38% 143.59% 130.43% 100.00%
ROE 6.84 % 6.83 % 7.76 % 8.34 % 6.69 % 6.39 % 4.81 % 6.04%
  YoY % 0.15% -11.98% -6.95% 24.66% 4.69% 32.85% -
  Horiz. % 142.20% 142.00% 161.33% 173.39% 139.09% 132.85% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 189.88 192.53 177.66 165.28 184.66 172.43 149.56 4.06%
  YoY % -1.38% 8.37% 7.49% -10.49% 7.09% 15.29% -
  Horiz. % 126.96% 128.73% 118.79% 110.51% 123.47% 115.29% 100.00%
EPS 21.89 19.14 18.16 16.02 16.12 13.68 9.09 15.77%
  YoY % 14.37% 5.40% 13.36% -0.62% 17.84% 50.50% -
  Horiz. % 240.81% 210.56% 199.78% 176.24% 177.34% 150.50% 100.00%
DPS 8.00 7.00 6.00 5.00 5.00 5.00 5.00 8.14%
  YoY % 14.29% 16.67% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 140.00% 120.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.2000 2.8000 2.3400 1.9200 2.4100 2.1400 1.8900 9.17%
  YoY % 14.29% 19.66% 21.87% -20.33% 12.62% 13.23% -
  Horiz. % 169.31% 148.15% 123.81% 101.59% 127.51% 113.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 162,740
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 189.88 192.53 177.67 165.25 123.13 114.96 99.67 11.33%
  YoY % -1.38% 8.36% 7.52% 34.21% 7.11% 15.34% -
  Horiz. % 190.51% 193.17% 178.26% 165.80% 123.54% 115.34% 100.00%
EPS 21.89 19.14 18.16 16.02 10.75 9.12 6.06 23.86%
  YoY % 14.37% 5.40% 13.36% 49.02% 17.87% 50.50% -
  Horiz. % 361.22% 315.84% 299.67% 264.36% 177.39% 150.50% 100.00%
DPS 8.00 7.00 6.00 5.00 3.33 3.33 3.33 15.72%
  YoY % 14.29% 16.67% 20.00% 50.15% 0.00% 0.00% -
  Horiz. % 240.24% 210.21% 180.18% 150.15% 100.00% 100.00% 100.00%
NAPS 3.2000 2.8000 2.3401 1.9197 1.6070 1.4267 1.2595 16.80%
  YoY % 14.29% 19.65% 21.90% 19.46% 12.64% 13.28% -
  Horiz. % 254.07% 222.31% 185.80% 152.42% 127.59% 113.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 4.3600 4.9700 4.8000 4.1700 2.8200 2.1900 1.4500 -
P/RPS 2.30 2.58 2.70 2.52 1.53 1.27 0.97 15.47%
  YoY % -10.85% -4.44% 7.14% 64.71% 20.47% 30.93% -
  Horiz. % 237.11% 265.98% 278.35% 259.79% 157.73% 130.93% 100.00%
P/EPS 19.92 25.97 26.43 26.03 17.49 16.01 15.95 3.77%
  YoY % -23.30% -1.74% 1.54% 48.83% 9.24% 0.38% -
  Horiz. % 124.89% 162.82% 165.71% 163.20% 109.66% 100.38% 100.00%
EY 5.02 3.85 3.78 3.84 5.72 6.25 6.27 -3.64%
  YoY % 30.39% 1.85% -1.56% -32.87% -8.48% -0.32% -
  Horiz. % 80.06% 61.40% 60.29% 61.24% 91.23% 99.68% 100.00%
DY 1.83 1.41 1.25 1.20 1.77 2.28 3.45 -10.02%
  YoY % 29.79% 12.80% 4.17% -32.20% -22.37% -33.91% -
  Horiz. % 53.04% 40.87% 36.23% 34.78% 51.30% 66.09% 100.00%
P/NAPS 1.36 1.78 2.05 2.17 1.17 1.02 0.77 9.94%
  YoY % -23.60% -13.17% -5.53% 85.47% 14.71% 32.47% -
  Horiz. % 176.62% 231.17% 266.23% 281.82% 151.95% 132.47% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 18/03/19 15/03/18 16/03/17 18/03/16 16/03/15 26/03/14 12/03/13 -
Price 4.6600 4.5400 5.1600 4.4800 2.9100 2.3800 1.4600 -
P/RPS 2.45 2.36 2.90 2.71 1.58 1.38 0.98 16.49%
  YoY % 3.81% -18.62% 7.01% 71.52% 14.49% 40.82% -
  Horiz. % 250.00% 240.82% 295.92% 276.53% 161.22% 140.82% 100.00%
P/EPS 21.29 23.72 28.41 27.97 18.05 17.40 16.06 4.81%
  YoY % -10.24% -16.51% 1.57% 54.96% 3.74% 8.34% -
  Horiz. % 132.57% 147.70% 176.90% 174.16% 112.39% 108.34% 100.00%
EY 4.70 4.22 3.52 3.58 5.54 5.75 6.23 -4.59%
  YoY % 11.37% 19.89% -1.68% -35.38% -3.65% -7.70% -
  Horiz. % 75.44% 67.74% 56.50% 57.46% 88.92% 92.30% 100.00%
DY 1.72 1.54 1.16 1.12 1.72 2.10 3.42 -10.82%
  YoY % 11.69% 32.76% 3.57% -34.88% -18.10% -38.60% -
  Horiz. % 50.29% 45.03% 33.92% 32.75% 50.29% 61.40% 100.00%
P/NAPS 1.46 1.62 2.21 2.33 1.21 1.11 0.77 11.25%
  YoY % -9.88% -26.70% -5.15% 92.56% 9.01% 44.16% -
  Horiz. % 189.61% 210.39% 287.01% 302.60% 157.14% 144.16% 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.
 


 

326  392  561  930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.975+0.04 
 EKOVEST-WB 0.48+0.035 
 WCT-WE 0.185+0.025 
 SAPNRG 0.34+0.005 
 KNM 0.20+0.025 
 IRIS 0.185+0.01 
 IWCITY 1.20+0.01 
 BARAKAH 0.1050.00 
 MALTON 0.655+0.04 
Partners & Brokers