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
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 301,330 255,756 252,318 279,792 197,342 162,036 150,765 12.23%
  YoY % 17.82% 1.36% -9.82% 41.78% 21.79% 7.48% -
  Horiz. % 199.87% 169.64% 167.36% 185.58% 130.89% 107.48% 100.00%
PBT 38,141 30,428 27,060 37,559 28,675 10,822 12,653 20.18%
  YoY % 25.35% 12.45% -27.95% 30.98% 164.97% -14.47% -
  Horiz. % 301.44% 240.48% 213.86% 296.84% 226.63% 85.53% 100.00%
Tax -8,271 -7,222 -6,560 -9,038 -7,044 -2,819 -3,176 17.29%
  YoY % -14.53% -10.09% 27.42% -28.31% -149.88% 11.24% -
  Horiz. % 260.42% 227.39% 206.55% 284.57% 221.79% 88.76% 100.00%
NP 29,870 23,206 20,500 28,521 21,631 8,003 9,477 21.08%
  YoY % 28.72% 13.20% -28.12% 31.85% 170.29% -15.55% -
  Horiz. % 315.18% 244.87% 216.31% 300.95% 228.25% 84.45% 100.00%
NP to SH 29,870 23,206 20,500 28,520 21,631 8,002 9,477 21.08%
  YoY % 28.72% 13.20% -28.12% 31.85% 170.32% -15.56% -
  Horiz. % 315.18% 244.87% 216.31% 300.94% 228.25% 84.44% 100.00%
Tax Rate 21.69 % 23.73 % 24.24 % 24.06 % 24.56 % 26.05 % 25.10 % -2.40%
  YoY % -8.60% -2.10% 0.75% -2.04% -5.72% 3.78% -
  Horiz. % 86.41% 94.54% 96.57% 95.86% 97.85% 103.78% 100.00%
Total Cost 271,460 232,550 231,818 251,271 175,711 154,033 141,288 11.49%
  YoY % 16.73% 0.32% -7.74% 43.00% 14.07% 9.02% -
  Horiz. % 192.13% 164.59% 164.07% 177.84% 124.36% 109.02% 100.00%
Net Worth 572,255 493,077 431,239 359,550 299,406 243,963 216,864 17.54%
  YoY % 16.06% 14.34% 19.94% 20.09% 22.73% 12.50% -
  Horiz. % 263.88% 227.37% 198.85% 165.79% 138.06% 112.50% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 10,838 8,136 7,322 8,134 8,678 - - -
  YoY % 33.20% 11.11% -9.98% -6.27% 0.00% 0.00% -
  Horiz. % 124.89% 93.76% 84.38% 93.73% 100.00% - -
Div Payout % 36.28 % 35.06 % 35.72 % 28.52 % 40.12 % - % - % -
  YoY % 3.48% -1.85% 25.25% -28.91% 0.00% 0.00% -
  Horiz. % 90.43% 87.39% 89.03% 71.09% 100.00% - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 572,255 493,077 431,239 359,550 299,406 243,963 216,864 17.54%
  YoY % 16.06% 14.34% 19.94% 20.09% 22.73% 12.50% -
  Horiz. % 263.88% 227.37% 198.85% 165.79% 138.06% 112.50% 100.00%
NOSH 433,526 162,732 162,732 162,692 108,480 108,428 108,432 25.97%
  YoY % 166.41% 0.00% 0.02% 49.97% 0.05% -0.00% -
  Horiz. % 399.81% 150.08% 150.08% 150.04% 100.04% 100.00% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 9.91 % 9.07 % 8.12 % 10.19 % 10.96 % 4.94 % 6.29 % 7.87%
  YoY % 9.26% 11.70% -20.31% -7.03% 121.86% -21.46% -
  Horiz. % 157.55% 144.20% 129.09% 162.00% 174.24% 78.54% 100.00%
ROE 5.22 % 4.71 % 4.75 % 7.93 % 7.22 % 3.28 % 4.37 % 3.01%
  YoY % 10.83% -0.84% -40.10% 9.83% 120.12% -24.94% -
  Horiz. % 119.45% 107.78% 108.70% 181.46% 165.22% 75.06% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 69.51 157.16 155.05 171.98 181.91 149.44 139.04 -10.91%
  YoY % -55.77% 1.36% -9.84% -5.46% 21.73% 7.48% -
  Horiz. % 49.99% 113.03% 111.51% 123.69% 130.83% 107.48% 100.00%
EPS 6.89 14.26 12.60 17.53 19.94 7.38 8.74 -3.88%
  YoY % -51.68% 13.17% -28.12% -12.09% 170.19% -15.56% -
  Horiz. % 78.83% 163.16% 144.16% 200.57% 228.15% 84.44% 100.00%
DPS 2.50 5.00 4.50 5.00 8.00 0.00 0.00 -
  YoY % -50.00% 11.11% -10.00% -37.50% 0.00% 0.00% -
  Horiz. % 31.25% 62.50% 56.25% 62.50% 100.00% - -
NAPS 1.3200 3.0300 2.6500 2.2100 2.7600 2.2500 2.0000 -6.69%
  YoY % -56.44% 14.34% 19.91% -19.93% 22.67% 12.50% -
  Horiz. % 66.00% 151.50% 132.50% 110.50% 138.00% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,526
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 69.51 58.99 58.20 64.54 45.52 37.38 34.78 12.23%
  YoY % 17.83% 1.36% -9.82% 41.78% 21.78% 7.48% -
  Horiz. % 199.86% 169.61% 167.34% 185.57% 130.88% 107.48% 100.00%
EPS 6.89 5.35 4.73 6.58 4.99 1.85 2.19 21.04%
  YoY % 28.79% 13.11% -28.12% 31.86% 169.73% -15.53% -
  Horiz. % 314.61% 244.29% 215.98% 300.46% 227.85% 84.47% 100.00%
DPS 2.50 1.88 1.69 1.88 2.00 0.00 0.00 -
  YoY % 32.98% 11.24% -10.11% -6.00% 0.00% 0.00% -
  Horiz. % 125.00% 94.00% 84.50% 94.00% 100.00% - -
NAPS 1.3200 1.1374 0.9947 0.8294 0.6906 0.5627 0.5002 17.55%
  YoY % 16.05% 14.35% 19.93% 20.10% 22.73% 12.50% -
  Horiz. % 263.89% 227.39% 198.86% 165.81% 138.06% 112.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 2.5400 4.4500 6.9600 4.2200 5.8000 2.9400 2.3000 -
P/RPS 3.65 2.83 4.49 2.45 3.19 1.97 1.65 14.14%
  YoY % 28.98% -36.97% 83.27% -23.20% 61.93% 19.39% -
  Horiz. % 221.21% 171.52% 272.12% 148.48% 193.33% 119.39% 100.00%
P/EPS 36.87 31.21 55.25 24.07 29.09 39.84 26.32 5.78%
  YoY % 18.14% -43.51% 129.54% -17.26% -26.98% 51.37% -
  Horiz. % 140.08% 118.58% 209.92% 91.45% 110.52% 151.37% 100.00%
EY 2.71 3.20 1.81 4.15 3.44 2.51 3.80 -5.48%
  YoY % -15.31% 76.80% -56.39% 20.64% 37.05% -33.95% -
  Horiz. % 71.32% 84.21% 47.63% 109.21% 90.53% 66.05% 100.00%
DY 0.98 1.12 0.65 1.18 1.38 0.00 0.00 -
  YoY % -12.50% 72.31% -44.92% -14.49% 0.00% 0.00% -
  Horiz. % 71.01% 81.16% 47.10% 85.51% 100.00% - -
P/NAPS 1.92 1.47 2.63 1.91 2.10 1.31 1.15 8.91%
  YoY % 30.61% -44.11% 37.70% -9.05% 60.31% 13.91% -
  Horiz. % 166.96% 127.83% 228.70% 166.09% 182.61% 113.91% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 10/12/19 12/12/18 12/12/17 13/12/16 22/12/15 03/12/14 09/12/13 -
Price 2.5700 4.1500 6.0100 4.1100 4.1800 2.7600 2.4600 -
P/RPS 3.70 2.64 3.88 2.39 2.30 1.85 1.77 13.07%
  YoY % 40.15% -31.96% 62.34% 3.91% 24.32% 4.52% -
  Horiz. % 209.04% 149.15% 219.21% 135.03% 129.94% 104.52% 100.00%
P/EPS 37.30 29.10 47.71 23.45 20.96 37.40 28.15 4.80%
  YoY % 28.18% -39.01% 103.45% 11.88% -43.96% 32.86% -
  Horiz. % 132.50% 103.37% 169.48% 83.30% 74.46% 132.86% 100.00%
EY 2.68 3.44 2.10 4.27 4.77 2.67 3.55 -4.58%
  YoY % -22.09% 63.81% -50.82% -10.48% 78.65% -24.79% -
  Horiz. % 75.49% 96.90% 59.15% 120.28% 134.37% 75.21% 100.00%
DY 0.97 1.20 0.75 1.22 1.91 0.00 0.00 -
  YoY % -19.17% 60.00% -38.52% -36.13% 0.00% 0.00% -
  Horiz. % 50.79% 62.83% 39.27% 63.87% 100.00% - -
P/NAPS 1.95 1.37 2.27 1.86 1.51 1.23 1.23 7.98%
  YoY % 42.34% -39.65% 22.04% 23.18% 22.76% 0.00% -
  Horiz. % 158.54% 111.38% 184.55% 151.22% 122.76% 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.
 


 

317  184  518  1273 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.060.00 
 SAPNRG 0.215-0.01 
 HSI-C7V 0.225-0.04 
 AVI 0.165+0.005 
 PWRWELL 0.40+0.025 
 HSI-H8W 0.155+0.015 
 JAG 0.05+0.005 
 RGTECH 0.365+0.035 
 JCY 0.33+0.01 
 KNM 0.275+0.01 
Partners & Brokers