Highlights

[MAGNI] YoY Quarter Result on 2018-10-31 [#2]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 12-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     5.42%    YoY -     13.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 255,756 252,318 279,792 197,342 162,036 150,765 135,129 11.21%
  YoY % 1.36% -9.82% 41.78% 21.79% 7.48% 11.57% -
  Horiz. % 189.27% 186.72% 207.06% 146.04% 119.91% 111.57% 100.00%
PBT 30,428 27,060 37,559 28,675 10,822 12,653 13,728 14.18%
  YoY % 12.45% -27.95% 30.98% 164.97% -14.47% -7.83% -
  Horiz. % 221.65% 197.12% 273.59% 208.88% 78.83% 92.17% 100.00%
Tax -7,222 -6,560 -9,038 -7,044 -2,819 -3,176 -3,451 13.09%
  YoY % -10.09% 27.42% -28.31% -149.88% 11.24% 7.97% -
  Horiz. % 209.27% 190.09% 261.90% 204.11% 81.69% 92.03% 100.00%
NP 23,206 20,500 28,521 21,631 8,003 9,477 10,277 14.53%
  YoY % 13.20% -28.12% 31.85% 170.29% -15.55% -7.78% -
  Horiz. % 225.81% 199.47% 277.52% 210.48% 77.87% 92.22% 100.00%
NP to SH 23,206 20,500 28,520 21,631 8,002 9,477 10,276 14.53%
  YoY % 13.20% -28.12% 31.85% 170.32% -15.56% -7.78% -
  Horiz. % 225.83% 199.49% 277.54% 210.50% 77.87% 92.22% 100.00%
Tax Rate 23.73 % 24.24 % 24.06 % 24.56 % 26.05 % 25.10 % 25.14 % -0.96%
  YoY % -2.10% 0.75% -2.04% -5.72% 3.78% -0.16% -
  Horiz. % 94.39% 96.42% 95.70% 97.69% 103.62% 99.84% 100.00%
Total Cost 232,550 231,818 251,271 175,711 154,033 141,288 124,852 10.92%
  YoY % 0.32% -7.74% 43.00% 14.07% 9.02% 13.16% -
  Horiz. % 186.26% 185.67% 201.26% 140.74% 123.37% 113.16% 100.00%
Net Worth 493,077 431,239 359,550 299,406 243,963 216,864 195,319 16.68%
  YoY % 14.34% 19.94% 20.09% 22.73% 12.50% 11.03% -
  Horiz. % 252.45% 220.79% 184.08% 153.29% 124.90% 111.03% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 8,136 7,322 8,134 8,678 - - - -
  YoY % 11.11% -9.98% -6.27% 0.00% 0.00% 0.00% -
  Horiz. % 93.76% 84.38% 93.73% 100.00% - - -
Div Payout % 35.06 % 35.72 % 28.52 % 40.12 % - % - % - % -
  YoY % -1.85% 25.25% -28.91% 0.00% 0.00% 0.00% -
  Horiz. % 87.39% 89.03% 71.09% 100.00% - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 493,077 431,239 359,550 299,406 243,963 216,864 195,319 16.68%
  YoY % 14.34% 19.94% 20.09% 22.73% 12.50% 11.03% -
  Horiz. % 252.45% 220.79% 184.08% 153.29% 124.90% 111.03% 100.00%
NOSH 162,732 162,732 162,692 108,480 108,428 108,432 108,511 6.98%
  YoY % 0.00% 0.02% 49.97% 0.05% -0.00% -0.07% -
  Horiz. % 149.97% 149.97% 149.93% 99.97% 99.92% 99.93% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 9.07 % 8.12 % 10.19 % 10.96 % 4.94 % 6.29 % 7.61 % 2.97%
  YoY % 11.70% -20.31% -7.03% 121.86% -21.46% -17.35% -
  Horiz. % 119.19% 106.70% 133.90% 144.02% 64.91% 82.65% 100.00%
ROE 4.71 % 4.75 % 7.93 % 7.22 % 3.28 % 4.37 % 5.26 % -1.82%
  YoY % -0.84% -40.10% 9.83% 120.12% -24.94% -16.92% -
  Horiz. % 89.54% 90.30% 150.76% 137.26% 62.36% 83.08% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 157.16 155.05 171.98 181.91 149.44 139.04 124.53 3.95%
  YoY % 1.36% -9.84% -5.46% 21.73% 7.48% 11.65% -
  Horiz. % 126.20% 124.51% 138.10% 146.08% 120.00% 111.65% 100.00%
EPS 14.26 12.60 17.53 19.94 7.38 8.74 9.47 7.06%
  YoY % 13.17% -28.12% -12.09% 170.19% -15.56% -7.71% -
  Horiz. % 150.58% 133.05% 185.11% 210.56% 77.93% 92.29% 100.00%
DPS 5.00 4.50 5.00 8.00 0.00 0.00 0.00 -
  YoY % 11.11% -10.00% -37.50% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 56.25% 62.50% 100.00% - - -
NAPS 3.0300 2.6500 2.2100 2.7600 2.2500 2.0000 1.8000 9.06%
  YoY % 14.34% 19.91% -19.93% 22.67% 12.50% 11.11% -
  Horiz. % 168.33% 147.22% 122.78% 153.33% 125.00% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 162,740
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 157.16 155.05 171.93 121.27 99.57 92.65 83.04 11.21%
  YoY % 1.36% -9.82% 41.77% 21.79% 7.47% 11.57% -
  Horiz. % 189.26% 186.72% 207.04% 146.04% 119.91% 111.57% 100.00%
EPS 14.26 12.60 17.53 13.29 4.92 5.82 6.31 14.55%
  YoY % 13.17% -28.12% 31.90% 170.12% -15.46% -7.77% -
  Horiz. % 225.99% 199.68% 277.81% 210.62% 77.97% 92.23% 100.00%
DPS 5.00 4.50 5.00 5.33 0.00 0.00 0.00 -
  YoY % 11.11% -10.00% -6.19% 0.00% 0.00% 0.00% -
  Horiz. % 93.81% 84.43% 93.81% 100.00% - - -
NAPS 3.0300 2.6500 2.2095 1.8399 1.4992 1.3327 1.2003 16.68%
  YoY % 14.34% 19.94% 20.09% 22.73% 12.49% 11.03% -
  Horiz. % 252.44% 220.78% 184.08% 153.29% 124.90% 111.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 4.4500 6.9600 4.2200 5.8000 2.9400 2.3000 1.4900 -
P/RPS 2.83 4.49 2.45 3.19 1.97 1.65 1.20 15.36%
  YoY % -36.97% 83.27% -23.20% 61.93% 19.39% 37.50% -
  Horiz. % 235.83% 374.17% 204.17% 265.83% 164.17% 137.50% 100.00%
P/EPS 31.21 55.25 24.07 29.09 39.84 26.32 15.73 12.09%
  YoY % -43.51% 129.54% -17.26% -26.98% 51.37% 67.32% -
  Horiz. % 198.41% 351.24% 153.02% 184.93% 253.27% 167.32% 100.00%
EY 3.20 1.81 4.15 3.44 2.51 3.80 6.36 -10.81%
  YoY % 76.80% -56.39% 20.64% 37.05% -33.95% -40.25% -
  Horiz. % 50.31% 28.46% 65.25% 54.09% 39.47% 59.75% 100.00%
DY 1.12 0.65 1.18 1.38 0.00 0.00 0.00 -
  YoY % 72.31% -44.92% -14.49% 0.00% 0.00% 0.00% -
  Horiz. % 81.16% 47.10% 85.51% 100.00% - - -
P/NAPS 1.47 2.63 1.91 2.10 1.31 1.15 0.83 9.99%
  YoY % -44.11% 37.70% -9.05% 60.31% 13.91% 38.55% -
  Horiz. % 177.11% 316.87% 230.12% 253.01% 157.83% 138.55% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 12/12/18 12/12/17 13/12/16 22/12/15 03/12/14 09/12/13 17/12/12 -
Price 4.1500 6.0100 4.1100 4.1800 2.7600 2.4600 1.4500 -
P/RPS 2.64 3.88 2.39 2.30 1.85 1.77 1.16 14.68%
  YoY % -31.96% 62.34% 3.91% 24.32% 4.52% 52.59% -
  Horiz. % 227.59% 334.48% 206.03% 198.28% 159.48% 152.59% 100.00%
P/EPS 29.10 47.71 23.45 20.96 37.40 28.15 15.31 11.29%
  YoY % -39.01% 103.45% 11.88% -43.96% 32.86% 83.87% -
  Horiz. % 190.07% 311.63% 153.17% 136.90% 244.28% 183.87% 100.00%
EY 3.44 2.10 4.27 4.77 2.67 3.55 6.53 -10.13%
  YoY % 63.81% -50.82% -10.48% 78.65% -24.79% -45.64% -
  Horiz. % 52.68% 32.16% 65.39% 73.05% 40.89% 54.36% 100.00%
DY 1.20 0.75 1.22 1.91 0.00 0.00 0.00 -
  YoY % 60.00% -38.52% -36.13% 0.00% 0.00% 0.00% -
  Horiz. % 62.83% 39.27% 63.87% 100.00% - - -
P/NAPS 1.37 2.27 1.86 1.51 1.23 1.23 0.81 9.15%
  YoY % -39.65% 22.04% 23.18% 22.76% 0.00% 51.85% -
  Horiz. % 169.14% 280.25% 229.63% 186.42% 151.85% 151.85% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers