[MAGNI] QoQ Annualized Quarter Result on 30-Apr-2017 [#4]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

28-Jun-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

30-Apr-2017 [#4]

Profit Trend

QoQ- 10.38%

YoY- 46.26%

Quarter Report

MGOtrResults 30 Apr 2017.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Annualized Quarter Result
Revenue	1,145,778	1,092,062	1,174,852	1,139,952	1,120,409	1,102,368	1,085,568	3.65%
YoY %	4.92%	-7.05%	3.06%	1.74%	1.64%	1.55%	-	-
Horiz. %	105.55%	100.60%	108.22%	105.01%	103.21%	101.55%	100.00%	-
PBT	128,288	105,510	102,780	154,266	144,884	137,078	123,920	2.32%
YoY %	21.59%	2.66%	-33.37%	6.48%	5.69%	10.62%	-	-
Horiz. %	103.52%	85.14%	82.94%	124.49%	116.92%	110.62%	100.00%	-
Tax	-33,316	-25,336	-24,432	-34,171	-36,090	-32,976	-29,800	7.69%
YoY %	-31.50%	-3.70%	28.50%	5.32%	-9.44%	-10.66%	-	-
Horiz. %	111.80%	85.02%	81.99%	114.67%	121.11%	110.66%	100.00%	-
NP	94,972	80,174	78,348	120,095	108,793	104,102	94,120	0.60%
YoY %	18.46%	2.33%	-34.76%	10.39%	4.51%	10.61%	-	-
Horiz. %	100.91%	85.18%	83.24%	127.60%	115.59%	110.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,973	80,174	78,348	120,101	108,805	104,100	94,116	0.60%
YoY %	18.46%	2.33%	-34.76%	10.38%	4.52%	10.61%	-	-
Horiz. %	100.91%	85.19%	83.25%	127.61%	115.61%	110.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.97%	24.01%	23.77%	22.15%	24.91%	24.06%	24.05%	-
YoY %	8.16%	1.01%	7.31%	-11.08%	3.53%	0.04%	-	-
Horiz. %	107.98%	99.83%	98.84%	92.10%	103.58%	100.04%	100.00%	-
Total Cost	1,050,806	1,011,888	1,096,504	1,019,857	1,011,616	998,266	991,448	3.94%
YoY %	3.85%	-7.72%	7.52%	0.81%	1.34%	0.69%	-	-
Horiz. %	105.99%	102.06%	110.60%	102.87%	102.03%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	455,649	431,239	427,985	408,457	380,764	359,582	346,589	19.94%
YoY %	5.66%	0.76%	4.78%	7.27%	5.89%	3.75%	-	-
Horiz. %	131.47%	124.42%	123.48%	117.85%	109.86%	103.75%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	32,546	26,037	22,782	37,428	34,713	32,541	32,543	0.00%
YoY %	25.00%	14.29%	-39.13%	7.82%	6.67%	-0.01%	-	-
Horiz. %	100.01%	80.01%	70.01%	115.01%	106.67%	99.99%	100.00%	-
Div Payout %	34.27%	32.48%	29.08%	31.16%	31.90%	31.26%	34.58%	-
YoY %	5.51%	11.69%	-6.68%	-2.32%	2.05%	-9.60%	-	-
Horiz. %	99.10%	93.93%	84.09%	90.11%	92.25%	90.40%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	455,649	431,239	427,985	408,457	380,764	359,582	346,589	19.94%
YoY %	5.66%	0.76%	4.78%	7.27%	5.89%	3.75%	-	-
Horiz. %	131.47%	124.42%	123.48%	117.85%	109.86%	103.75%	100.00%	-
NOSH	162,732	162,732	162,732	162,732	162,719	162,707	162,717	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.01%	-0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.00%	99.99%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	8.29%	7.34%	6.67%	10.54%	9.71%	9.44%	8.67%	-
YoY %	12.94%	10.04%	-36.72%	8.55%	2.86%	8.88%	-	-
Horiz. %	95.62%	84.66%	76.93%	121.57%	112.00%	108.88%	100.00%	-
ROE	20.84%	18.59%	18.31%	29.40%	28.58%	28.95%	27.15%	-
YoY %	12.10%	1.53%	-37.72%	2.87%	-1.28%	6.63%	-	-
Horiz. %	76.76%	68.47%	67.44%	108.29%	105.27%	106.63%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	704.09	671.08	721.96	700.51	688.55	677.52	667.15	3.64%
YoY %	4.92%	-7.05%	3.06%	1.74%	1.63%	1.55%	-	-
Horiz. %	105.54%	100.59%	108.22%	105.00%	103.21%	101.55%	100.00%	-
EPS	58.36	49.26	48.16	73.80	66.87	63.98	57.84	0.59%
YoY %	18.47%	2.28%	-34.74%	10.36%	4.52%	10.62%	-	-
Horiz. %	100.90%	85.17%	83.26%	127.59%	115.61%	110.62%	100.00%	-
DPS	20.00	16.00	14.00	23.00	21.33	20.00	20.00	0.00%
YoY %	25.00%	14.29%	-39.13%	7.83%	6.65%	0.00%	-	-
Horiz. %	100.00%	80.00%	70.00%	115.00%	106.65%	100.00%	100.00%	-
NAPS	2.80	2.65	2.63	2.51	2.34	2.21	2.13	19.94%
YoY %	5.66%	0.76%	4.78%	7.26%	5.88%	3.76%	-	-
Horiz. %	131.46%	124.41%	123.47%	117.84%	109.86%	103.76%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 162,732
RPS	264.03	251.66	270.73	262.69	258.19	254.03	250.16	3.65%
YoY %	4.92%	-7.04%	3.06%	1.74%	1.64%	1.55%	-	-
Horiz. %	105.54%	100.60%	108.22%	105.01%	103.21%	101.55%	100.00%	-
EPS	21.89	18.48	18.05	27.68	25.07	23.99	21.69	0.61%
YoY %	18.45%	2.38%	-34.79%	10.41%	4.50%	10.60%	-	-
Horiz. %	100.92%	85.20%	83.22%	127.62%	115.58%	110.60%	100.00%	-
DPS	7.50	6.00	5.25	8.63	8.00	7.50	7.50	0.00%
YoY %	25.00%	14.29%	-39.17%	7.88%	6.67%	0.00%	-	-
Horiz. %	100.00%	80.00%	70.00%	115.07%	106.67%	100.00%	100.00%	-
NAPS	1.05	0.9938	0.9863	0.9413	0.8774	0.8286	0.7987	19.94%
YoY %	5.66%	0.76%	4.78%	7.28%	5.89%	3.74%	-	-
Horiz. %	131.46%	124.43%	123.49%	117.85%	109.85%	103.74%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	4.97	6.96	7.60	4.93	4.80	4.22	3.99	-
P/RPS	0.71	1.04	1.05	0.70	0.70	0.62	0.60	11.84%
YoY %	-31.73%	-0.95%	50.00%	0.00%	12.90%	3.33%	-	-
Horiz. %	118.33%	173.33%	175.00%	116.67%	116.67%	103.33%	100.00%	-
P/EPS	8.52	14.13	15.79	6.68	7.18	6.60	6.90	15.05%
YoY %	-39.70%	-10.51%	136.38%	-6.96%	8.79%	-4.35%	-	-
Horiz. %	123.48%	204.78%	228.84%	96.81%	104.06%	95.65%	100.00%	-
EY	11.74	7.08	6.33	14.97	13.93	15.16	14.50	-13.09%
YoY %	65.82%	11.85%	-57.72%	7.47%	-8.11%	4.55%	-	-
Horiz. %	80.97%	48.83%	43.66%	103.24%	96.07%	104.55%	100.00%	-
DY	4.02	2.30	1.84	4.67	4.44	4.74	5.01	-13.61%
YoY %	74.78%	25.00%	-60.60%	5.18%	-6.33%	-5.39%	-	-
Horiz. %	80.24%	45.91%	36.73%	93.21%	88.62%	94.61%	100.00%	-
P/NAPS	1.78	2.63	2.89	1.96	2.05	1.91	1.87	-3.22%
YoY %	-32.32%	-9.00%	47.45%	-4.39%	7.33%	2.14%	-	-
Horiz. %	95.19%	140.64%	154.55%	104.81%	109.63%	102.14%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	15/03/18	12/12/17	14/09/17	28/06/17	16/03/17	13/12/16	15/09/16	-
Price	4.54	6.01	7.30	6.85	5.16	4.11	4.15	-
P/RPS	0.64	0.90	1.01	0.98	0.75	0.61	0.62	2.13%
YoY %	-28.89%	-10.89%	3.06%	30.67%	22.95%	-1.61%	-	-
Horiz. %	103.23%	145.16%	162.90%	158.06%	120.97%	98.39%	100.00%	-
P/EPS	7.78	12.20	15.16	9.28	7.72	6.42	7.17	5.57%
YoY %	-36.23%	-19.53%	63.36%	20.21%	20.25%	-10.46%	-	-
Horiz. %	108.51%	170.15%	211.44%	129.43%	107.67%	89.54%	100.00%	-
EY	12.86	8.20	6.60	10.77	12.96	15.57	13.94	-5.22%
YoY %	56.83%	24.24%	-38.72%	-16.90%	-16.76%	11.69%	-	-
Horiz. %	92.25%	58.82%	47.35%	77.26%	92.97%	111.69%	100.00%	-
DY	4.41	2.66	1.92	3.36	4.13	4.87	4.82	-5.73%
YoY %	65.79%	38.54%	-42.86%	-18.64%	-15.20%	1.04%	-	-
Horiz. %	91.49%	55.19%	39.83%	69.71%	85.68%	101.04%	100.00%	-
P/NAPS	1.62	2.27	2.78	2.73	2.21	1.86	1.95	-11.59%
YoY %	-28.63%	-18.35%	1.83%	23.53%	18.82%	-4.62%	-	-
Horiz. %	83.08%	116.41%	142.56%	140.00%	113.33%	95.38%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos