Highlights

[MAGNI] YoY Quarter Result on 2021-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 14-Sep-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2022
Quarter 31-Jul-2021  [#1]
Profit Trend QoQ -     -31.27%    YoY -     -21.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 305,566 291,987 327,329 273,741 293,713 271,392 193,818 7.88%
  YoY % 4.65% -10.80% 19.58% -6.80% 8.22% 40.02% -
  Horiz. % 157.66% 150.65% 168.88% 141.24% 151.54% 140.02% 100.00%
PBT 27,864 35,195 40,193 29,093 25,695 30,980 20,482 5.26%
  YoY % -20.83% -12.44% 38.15% 13.22% -17.06% 51.25% -
  Horiz. % 136.04% 171.83% 196.24% 142.04% 125.45% 151.25% 100.00%
Tax -6,818 -8,439 -9,686 -7,081 -6,108 -7,450 -4,909 5.62%
  YoY % 19.21% 12.87% -36.79% -15.93% 18.01% -51.76% -
  Horiz. % 138.89% 171.91% 197.31% 144.25% 124.42% 151.76% 100.00%
NP 21,046 26,756 30,507 22,012 19,587 23,530 15,573 5.14%
  YoY % -21.34% -12.30% 38.59% 12.38% -16.76% 51.09% -
  Horiz. % 135.14% 171.81% 195.90% 141.35% 125.78% 151.09% 100.00%
NP to SH 21,046 26,756 30,507 22,012 19,587 23,529 15,573 5.14%
  YoY % -21.34% -12.30% 38.59% 12.38% -16.75% 51.09% -
  Horiz. % 135.14% 171.81% 195.90% 141.35% 125.78% 151.09% 100.00%
Tax Rate 24.47 % 23.98 % 24.10 % 24.34 % 23.77 % 24.05 % 23.97 % 0.34%
  YoY % 2.04% -0.50% -0.99% 2.40% -1.16% 0.33% -
  Horiz. % 102.09% 100.04% 100.54% 101.54% 99.17% 100.33% 100.00%
Total Cost 284,520 265,231 296,822 251,729 274,126 247,862 178,245 8.10%
  YoY % 7.27% -10.64% 17.91% -8.17% 10.60% 39.06% -
  Horiz. % 159.62% 148.80% 166.52% 141.23% 153.79% 139.06% 100.00%
Net Worth 702,190 628,503 559,540 486,568 427,985 346,589 288,670 15.95%
  YoY % 11.72% 12.33% 15.00% 13.69% 23.48% 20.06% -
  Horiz. % 243.25% 217.72% 193.83% 168.56% 148.26% 120.06% 100.00%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - 8,669 11,385 8,136 5,695 8,135 - -
  YoY % 0.00% -23.86% 39.94% 42.86% -29.99% 0.00% -
  Horiz. % 0.00% 106.55% 139.95% 100.01% 70.01% 100.00% -
Div Payout % - % 32.40 % 37.32 % 36.96 % 29.08 % 34.58 % - % -
  YoY % 0.00% -13.18% 0.97% 27.10% -15.91% 0.00% -
  Horiz. % 0.00% 93.70% 107.92% 106.88% 84.09% 100.00% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 702,190 628,503 559,540 486,568 427,985 346,589 288,670 15.95%
  YoY % 11.72% 12.33% 15.00% 13.69% 23.48% 20.06% -
  Horiz. % 243.25% 217.72% 193.83% 168.56% 148.26% 120.06% 100.00%
NOSH 433,451 433,451 162,657 162,732 162,732 162,717 108,522 25.93%
  YoY % 0.00% 166.48% -0.05% 0.00% 0.01% 49.94% -
  Horiz. % 399.41% 399.41% 149.88% 149.95% 149.95% 149.94% 100.00%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 6.89 % 9.16 % 9.32 % 8.04 % 6.67 % 8.67 % 8.03 % -2.52%
  YoY % -24.78% -1.72% 15.92% 20.54% -23.07% 7.97% -
  Horiz. % 85.80% 114.07% 116.06% 100.12% 83.06% 107.97% 100.00%
ROE 3.00 % 4.26 % 5.45 % 4.52 % 4.58 % 6.79 % 5.39 % -9.30%
  YoY % -29.58% -21.83% 20.58% -1.31% -32.55% 25.97% -
  Horiz. % 55.66% 79.04% 101.11% 83.86% 84.97% 125.97% 100.00%
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 70.50 67.36 201.24 168.22 180.49 166.79 178.60 -14.34%
  YoY % 4.66% -66.53% 19.63% -6.80% 8.21% -6.61% -
  Horiz. % 39.47% 37.72% 112.68% 94.19% 101.06% 93.39% 100.00%
EPS 4.86 6.17 18.76 13.53 12.04 14.46 14.35 -16.50%
  YoY % -21.23% -67.11% 38.65% 12.38% -16.74% 0.77% -
  Horiz. % 33.87% 43.00% 130.73% 94.29% 83.90% 100.77% 100.00%
DPS 0.00 2.00 7.00 5.00 3.50 5.00 0.00 -
  YoY % 0.00% -71.43% 40.00% 42.86% -30.00% 0.00% -
  Horiz. % 0.00% 40.00% 140.00% 100.00% 70.00% 100.00% -
NAPS 1.6200 1.4500 3.4400 2.9900 2.6300 2.1300 2.6600 -7.93%
  YoY % 11.72% -57.85% 15.05% 13.69% 23.47% -19.92% -
  Horiz. % 60.90% 54.51% 129.32% 112.41% 98.87% 80.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 70.42 67.29 75.43 63.08 67.68 62.54 44.66 7.88%
  YoY % 4.65% -10.79% 19.58% -6.80% 8.22% 40.04% -
  Horiz. % 157.68% 150.67% 168.90% 141.24% 151.55% 140.04% 100.00%
EPS 4.85 6.17 7.03 5.07 4.51 5.42 3.59 5.14%
  YoY % -21.39% -12.23% 38.66% 12.42% -16.79% 50.97% -
  Horiz. % 135.10% 171.87% 195.82% 141.23% 125.63% 150.97% 100.00%
DPS 0.00 2.00 2.62 1.88 1.31 1.87 0.00 -
  YoY % 0.00% -23.66% 39.36% 43.51% -29.95% 0.00% -
  Horiz. % 0.00% 106.95% 140.11% 100.53% 70.05% 100.00% -
NAPS 1.6181 1.4483 1.2894 1.1213 0.9863 0.7987 0.6652 15.95%
  YoY % 11.72% 12.32% 14.99% 13.69% 23.49% 20.07% -
  Horiz. % 243.25% 217.72% 193.84% 168.57% 148.27% 120.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 2.1800 2.1100 4.8500 4.8000 7.6000 3.9900 4.3400 -
P/RPS 3.09 3.13 2.41 2.85 4.21 2.39 2.43 4.08%
  YoY % -1.28% 29.88% -15.44% -32.30% 76.15% -1.65% -
  Horiz. % 127.16% 128.81% 99.18% 117.28% 173.25% 98.35% 100.00%
P/EPS 44.90 34.18 25.86 35.49 63.14 27.59 30.24 6.80%
  YoY % 31.36% 32.17% -27.13% -43.79% 128.85% -8.76% -
  Horiz. % 148.48% 113.03% 85.52% 117.36% 208.80% 91.24% 100.00%
EY 2.23 2.93 3.87 2.82 1.58 3.62 3.31 -6.36%
  YoY % -23.89% -24.29% 37.23% 78.48% -56.35% 9.37% -
  Horiz. % 67.37% 88.52% 116.92% 85.20% 47.73% 109.37% 100.00%
DY 0.00 0.95 1.44 1.04 0.46 1.25 0.00 -
  YoY % 0.00% -34.03% 38.46% 126.09% -63.20% 0.00% -
  Horiz. % 0.00% 76.00% 115.20% 83.20% 36.80% 100.00% -
P/NAPS 1.35 1.46 1.41 1.61 2.89 1.87 1.63 -3.09%
  YoY % -7.53% 3.55% -12.42% -44.29% 54.55% 14.72% -
  Horiz. % 82.82% 89.57% 86.50% 98.77% 177.30% 114.72% 100.00%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 14/09/21 08/09/20 11/09/19 12/09/18 14/09/17 15/09/16 09/09/15 -
Price 2.2000 2.1300 5.7800 4.6800 7.3000 4.1500 4.3900 -
P/RPS 3.12 3.16 2.87 2.78 4.04 2.49 2.46 4.04%
  YoY % -1.27% 10.10% 3.24% -31.19% 62.25% 1.22% -
  Horiz. % 126.83% 128.46% 116.67% 113.01% 164.23% 101.22% 100.00%
P/EPS 45.31 34.51 30.82 34.60 60.65 28.70 30.59 6.76%
  YoY % 31.30% 11.97% -10.92% -42.95% 111.32% -6.18% -
  Horiz. % 148.12% 112.81% 100.75% 113.11% 198.27% 93.82% 100.00%
EY 2.21 2.90 3.24 2.89 1.65 3.48 3.27 -6.32%
  YoY % -23.79% -10.49% 12.11% 75.15% -52.59% 6.42% -
  Horiz. % 67.58% 88.69% 99.08% 88.38% 50.46% 106.42% 100.00%
DY 0.00 0.94 1.21 1.07 0.48 1.20 0.00 -
  YoY % 0.00% -22.31% 13.08% 122.92% -60.00% 0.00% -
  Horiz. % 0.00% 78.33% 100.83% 89.17% 40.00% 100.00% -
P/NAPS 1.36 1.47 1.68 1.57 2.78 1.95 1.65 -3.17%
  YoY % -7.48% -12.50% 7.01% -43.53% 42.56% 18.18% -
  Horiz. % 82.42% 89.09% 101.82% 95.15% 168.48% 118.18% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS