Highlights

[MAGNI] YoY Quarter Result on 2018-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 12-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jul-2018  [#1]
Profit Trend QoQ -     9.31%    YoY -     12.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 273,741 293,713 271,392 193,818 177,240 150,995 131,808 12.95%
  YoY % -6.80% 8.22% 40.02% 9.35% 17.38% 14.56% -
  Horiz. % 207.68% 222.83% 205.90% 147.05% 134.47% 114.56% 100.00%
PBT 29,093 25,695 30,980 20,482 13,449 12,194 11,180 17.27%
  YoY % 13.22% -17.06% 51.25% 52.29% 10.29% 9.07% -
  Horiz. % 260.22% 229.83% 277.10% 183.20% 120.30% 109.07% 100.00%
Tax -7,081 -6,108 -7,450 -4,909 -3,365 -3,054 -2,798 16.73%
  YoY % -15.93% 18.01% -51.76% -45.88% -10.18% -9.15% -
  Horiz. % 253.07% 218.30% 266.26% 175.45% 120.26% 109.15% 100.00%
NP 22,012 19,587 23,530 15,573 10,084 9,140 8,382 17.45%
  YoY % 12.38% -16.76% 51.09% 54.43% 10.33% 9.04% -
  Horiz. % 262.61% 233.68% 280.72% 185.79% 120.31% 109.04% 100.00%
NP to SH 22,012 19,587 23,529 15,573 10,084 9,139 8,381 17.45%
  YoY % 12.38% -16.75% 51.09% 54.43% 10.34% 9.04% -
  Horiz. % 262.64% 233.71% 280.74% 185.81% 120.32% 109.04% 100.00%
Tax Rate 24.34 % 23.77 % 24.05 % 23.97 % 25.02 % 25.05 % 25.03 % -0.46%
  YoY % 2.40% -1.16% 0.33% -4.20% -0.12% 0.08% -
  Horiz. % 97.24% 94.97% 96.08% 95.77% 99.96% 100.08% 100.00%
Total Cost 251,729 274,126 247,862 178,245 167,156 141,855 123,426 12.61%
  YoY % -8.17% 10.60% 39.06% 6.63% 17.84% 14.93% -
  Horiz. % 203.95% 222.10% 200.82% 144.41% 135.43% 114.93% 100.00%
Net Worth 486,444 427,985 346,589 288,670 245,052 215,992 194,074 16.54%
  YoY % 13.66% 23.48% 20.06% 17.80% 13.45% 11.29% -
  Horiz. % 250.65% 220.53% 178.59% 148.74% 126.27% 111.29% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 8,134 5,695 8,135 - - - - -
  YoY % 42.82% -29.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.98% 70.01% 100.00% - - - -
Div Payout % 36.95 % 29.08 % 34.58 % - % - % - % - % -
  YoY % 27.06% -15.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.85% 84.09% 100.00% - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 486,444 427,985 346,589 288,670 245,052 215,992 194,074 16.54%
  YoY % 13.66% 23.48% 20.06% 17.80% 13.45% 11.29% -
  Horiz. % 250.65% 220.53% 178.59% 148.74% 126.27% 111.29% 100.00%
NOSH 162,690 162,732 162,717 108,522 108,430 108,539 108,421 6.99%
  YoY % -0.03% 0.01% 49.94% 0.09% -0.10% 0.11% -
  Horiz. % 150.05% 150.09% 150.08% 100.09% 100.01% 100.11% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 8.04 % 6.67 % 8.67 % 8.03 % 5.69 % 6.05 % 6.36 % 3.98%
  YoY % 20.54% -23.07% 7.97% 41.12% -5.95% -4.87% -
  Horiz. % 126.42% 104.87% 136.32% 126.26% 89.47% 95.13% 100.00%
ROE 4.53 % 4.58 % 6.79 % 5.39 % 4.12 % 4.23 % 4.32 % 0.79%
  YoY % -1.09% -32.55% 25.97% 30.83% -2.60% -2.08% -
  Horiz. % 104.86% 106.02% 157.18% 124.77% 95.37% 97.92% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 168.26 180.49 166.79 178.60 163.46 139.12 121.57 5.56%
  YoY % -6.78% 8.21% -6.61% 9.26% 17.50% 14.44% -
  Horiz. % 138.41% 148.47% 137.20% 146.91% 134.46% 114.44% 100.00%
EPS 13.53 12.04 14.46 14.35 9.30 8.42 7.73 9.77%
  YoY % 12.38% -16.74% 0.77% 54.30% 10.45% 8.93% -
  Horiz. % 175.03% 155.76% 187.06% 185.64% 120.31% 108.93% 100.00%
DPS 5.00 3.50 5.00 0.00 0.00 0.00 0.00 -
  YoY % 42.86% -30.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 70.00% 100.00% - - - -
NAPS 2.9900 2.6300 2.1300 2.6600 2.2600 1.9900 1.7900 8.92%
  YoY % 13.69% 23.47% -19.92% 17.70% 13.57% 11.17% -
  Horiz. % 167.04% 146.93% 118.99% 148.60% 126.26% 111.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 162,690
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 168.26 180.54 166.82 119.13 108.94 92.81 81.02 12.95%
  YoY % -6.80% 8.22% 40.03% 9.35% 17.38% 14.55% -
  Horiz. % 207.68% 222.83% 205.90% 147.04% 134.46% 114.55% 100.00%
EPS 13.53 12.04 14.46 9.57 6.20 5.62 5.15 17.46%
  YoY % 12.38% -16.74% 51.10% 54.35% 10.32% 9.13% -
  Horiz. % 262.72% 233.79% 280.78% 185.83% 120.39% 109.13% 100.00%
DPS 5.00 3.50 5.00 0.00 0.00 0.00 0.00 -
  YoY % 42.86% -30.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 70.00% 100.00% - - - -
NAPS 2.9900 2.6307 2.1304 1.7744 1.5062 1.3276 1.1929 16.54%
  YoY % 13.66% 23.48% 20.06% 17.81% 13.45% 11.29% -
  Horiz. % 250.65% 220.53% 178.59% 148.75% 126.26% 111.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 4.8000 7.6000 3.9900 4.3400 3.1600 2.0400 1.4500 -
P/RPS 2.85 4.21 2.39 2.43 1.93 1.47 1.19 15.66%
  YoY % -32.30% 76.15% -1.65% 25.91% 31.29% 23.53% -
  Horiz. % 239.50% 353.78% 200.84% 204.20% 162.18% 123.53% 100.00%
P/EPS 35.48 63.14 27.59 30.24 33.98 24.23 18.76 11.20%
  YoY % -43.81% 128.85% -8.76% -11.01% 40.24% 29.16% -
  Horiz. % 189.13% 336.57% 147.07% 161.19% 181.13% 129.16% 100.00%
EY 2.82 1.58 3.62 3.31 2.94 4.13 5.33 -10.06%
  YoY % 78.48% -56.35% 9.37% 12.59% -28.81% -22.51% -
  Horiz. % 52.91% 29.64% 67.92% 62.10% 55.16% 77.49% 100.00%
DY 1.04 0.46 1.25 0.00 0.00 0.00 0.00 -
  YoY % 126.09% -63.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.20% 36.80% 100.00% - - - -
P/NAPS 1.61 2.89 1.87 1.63 1.40 1.03 0.81 12.12%
  YoY % -44.29% 54.55% 14.72% 16.43% 35.92% 27.16% -
  Horiz. % 198.77% 356.79% 230.86% 201.23% 172.84% 127.16% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 12/09/18 14/09/17 15/09/16 09/09/15 12/09/14 17/09/13 25/09/12 -
Price 4.6800 7.3000 4.1500 4.3900 3.0500 2.0400 1.6200 -
P/RPS 2.78 4.04 2.49 2.46 1.87 1.47 1.33 13.07%
  YoY % -31.19% 62.25% 1.22% 31.55% 27.21% 10.53% -
  Horiz. % 209.02% 303.76% 187.22% 184.96% 140.60% 110.53% 100.00%
P/EPS 34.59 60.65 28.70 30.59 32.80 24.23 20.96 8.70%
  YoY % -42.97% 111.32% -6.18% -6.74% 35.37% 15.60% -
  Horiz. % 165.03% 289.36% 136.93% 145.94% 156.49% 115.60% 100.00%
EY 2.89 1.65 3.48 3.27 3.05 4.13 4.77 -8.01%
  YoY % 75.15% -52.59% 6.42% 7.21% -26.15% -13.42% -
  Horiz. % 60.59% 34.59% 72.96% 68.55% 63.94% 86.58% 100.00%
DY 1.07 0.48 1.20 0.00 0.00 0.00 0.00 -
  YoY % 122.92% -60.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.17% 40.00% 100.00% - - - -
P/NAPS 1.57 2.78 1.95 1.65 1.35 1.03 0.91 9.51%
  YoY % -43.53% 42.56% 18.18% 22.22% 31.07% 13.19% -
  Horiz. % 172.53% 305.49% 214.29% 181.32% 148.35% 113.19% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers