[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2018 [#3]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

15-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 18.46%

YoY- -12.71%

Quarter Report

MGOtrResults 31 Jan 2018.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Annualized Quarter Result
Revenue	1,058,994	1,094,964	1,079,927	1,145,778	1,092,062	1,174,852	1,139,952	-4.77%
YoY %	-3.29%	1.39%	-5.75%	4.92%	-7.05%	3.06%	-	-
Horiz. %	92.90%	96.05%	94.73%	100.51%	95.80%	103.06%	100.00%	-
PBT	119,042	116,372	118,899	128,288	105,510	102,780	154,266	-15.82%
YoY %	2.29%	-2.13%	-7.32%	21.59%	2.66%	-33.37%	-	-
Horiz. %	77.17%	75.44%	77.07%	83.16%	68.39%	66.63%	100.00%	-
Tax	-28,606	-28,324	-27,533	-33,316	-25,336	-24,432	-34,171	-11.14%
YoY %	-1.00%	-2.87%	17.36%	-31.50%	-3.70%	28.50%	-	-
Horiz. %	83.71%	82.89%	80.57%	97.50%	74.14%	71.50%	100.00%	-
NP	90,436	88,048	91,366	94,972	80,174	78,348	120,095	-17.18%
YoY %	2.71%	-3.63%	-3.80%	18.46%	2.33%	-34.76%	-	-
Horiz. %	75.30%	73.32%	76.08%	79.08%	66.76%	65.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,436	88,048	91,367	94,973	80,174	78,348	120,101	-17.18%
YoY %	2.71%	-3.63%	-3.80%	18.46%	2.33%	-34.76%	-	-
Horiz. %	75.30%	73.31%	76.08%	79.08%	66.76%	65.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.03%	24.34%	23.16%	25.97%	24.01%	23.77%	22.15%	-
YoY %	-1.27%	5.09%	-10.82%	8.16%	1.01%	7.31%	-	-
Horiz. %	108.49%	109.89%	104.56%	117.25%	108.40%	107.31%	100.00%	-
Total Cost	968,558	1,006,916	988,561	1,050,806	1,011,888	1,096,504	1,019,857	-3.37%
YoY %	-3.81%	1.86%	-5.92%	3.85%	-7.72%	7.52%	-	-
Horiz. %	94.97%	98.73%	96.93%	103.03%	99.22%	107.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	493,077	486,568	465,413	455,649	431,239	427,985	408,457	13.33%
YoY %	1.34%	4.55%	2.14%	5.66%	0.76%	4.78%	-	-
Horiz. %	120.72%	119.12%	113.94%	111.55%	105.58%	104.78%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	32,546	32,546	32,546	32,546	26,037	22,782	37,428	-8.87%
YoY %	0.00%	0.00%	0.00%	25.00%	14.29%	-39.13%	-	-
Horiz. %	86.96%	86.96%	86.96%	86.96%	69.57%	60.87%	100.00%	-
Div Payout %	35.99%	36.96%	35.62%	34.27%	32.48%	29.08%	31.16%	-
YoY %	-2.62%	3.76%	3.94%	5.51%	11.69%	-6.68%	-	-
Horiz. %	115.50%	118.61%	114.31%	109.98%	104.24%	93.32%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	493,077	486,568	465,413	455,649	431,239	427,985	408,457	13.33%
YoY %	1.34%	4.55%	2.14%	5.66%	0.76%	4.78%	-	-
Horiz. %	120.72%	119.12%	113.94%	111.55%	105.58%	104.78%	100.00%	-
NOSH	162,732	162,732	162,732	162,732	162,732	162,732	162,732	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	8.54%	8.04%	8.46%	8.29%	7.34%	6.67%	10.54%	-
YoY %	6.22%	-4.96%	2.05%	12.94%	10.04%	-36.72%	-	-
Horiz. %	81.02%	76.28%	80.27%	78.65%	69.64%	63.28%	100.00%	-
ROE	18.34%	18.10%	19.63%	20.84%	18.59%	18.31%	29.40%	-
YoY %	1.33%	-7.79%	-5.81%	12.10%	1.53%	-37.72%	-	-
Horiz. %	62.38%	61.56%	66.77%	70.88%	63.23%	62.28%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	650.76	672.86	663.62	704.09	671.08	721.96	700.51	-4.77%
YoY %	-3.28%	1.39%	-5.75%	4.92%	-7.05%	3.06%	-	-
Horiz. %	92.90%	96.05%	94.73%	100.51%	95.80%	103.06%	100.00%	-
EPS	55.58	54.12	56.15	58.36	49.26	48.16	73.80	-17.18%
YoY %	2.70%	-3.62%	-3.79%	18.47%	2.28%	-34.74%	-	-
Horiz. %	75.31%	73.33%	76.08%	79.08%	66.75%	65.26%	100.00%	-
DPS	20.00	20.00	20.00	20.00	16.00	14.00	23.00	-8.87%
YoY %	0.00%	0.00%	0.00%	25.00%	14.29%	-39.13%	-	-
Horiz. %	86.96%	86.96%	86.96%	86.96%	69.57%	60.87%	100.00%	-
NAPS	3.03	2.99	2.86	2.80	2.65	2.63	2.51	13.33%
YoY %	1.34%	4.55%	2.14%	5.66%	0.76%	4.78%	-	-
Horiz. %	120.72%	119.12%	113.94%	111.55%	105.58%	104.78%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 162,732
RPS	244.04	252.32	248.86	264.03	251.66	270.73	262.69	-4.77%
YoY %	-3.28%	1.39%	-5.75%	4.92%	-7.04%	3.06%	-	-
Horiz. %	92.90%	96.05%	94.74%	100.51%	95.80%	103.06%	100.00%	-
EPS	20.84	20.29	21.05	21.89	18.48	18.05	27.68	-17.19%
YoY %	2.71%	-3.61%	-3.84%	18.45%	2.38%	-34.79%	-	-
Horiz. %	75.29%	73.30%	76.05%	79.08%	66.76%	65.21%	100.00%	-
DPS	7.50	7.50	7.50	7.50	6.00	5.25	8.63	-8.90%
YoY %	0.00%	0.00%	0.00%	25.00%	14.29%	-39.17%	-	-
Horiz. %	86.91%	86.91%	86.91%	86.91%	69.52%	60.83%	100.00%	-
NAPS	1.1363	1.1213	1.0725	1.05	0.9938	0.9863	0.9413	13.33%
YoY %	1.34%	4.55%	2.14%	5.66%	0.76%	4.78%	-	-
Horiz. %	120.72%	119.12%	113.94%	111.55%	105.58%	104.78%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	4.45	4.80	4.51	4.97	6.96	7.60	4.93	-
P/RPS	0.68	0.71	0.68	0.71	1.04	1.05	0.70	-1.90%
YoY %	-4.23%	4.41%	-4.23%	-31.73%	-0.95%	50.00%	-	-
Horiz. %	97.14%	101.43%	97.14%	101.43%	148.57%	150.00%	100.00%	-
P/EPS	8.01	8.87	8.03	8.52	14.13	15.79	6.68	12.83%
YoY %	-9.70%	10.46%	-5.75%	-39.70%	-10.51%	136.38%	-	-
Horiz. %	119.91%	132.78%	120.21%	127.54%	211.53%	236.38%	100.00%	-
EY	12.49	11.27	12.45	11.74	7.08	6.33	14.97	-11.34%
YoY %	10.83%	-9.48%	6.05%	65.82%	11.85%	-57.72%	-	-
Horiz. %	83.43%	75.28%	83.17%	78.42%	47.29%	42.28%	100.00%	-
DY	4.49	4.17	4.43	4.02	2.30	1.84	4.67	-2.57%
YoY %	7.67%	-5.87%	10.20%	74.78%	25.00%	-60.60%	-	-
Horiz. %	96.15%	89.29%	94.86%	86.08%	49.25%	39.40%	100.00%	-
P/NAPS	1.47	1.61	1.58	1.78	2.63	2.89	1.96	-17.40%
YoY %	-8.70%	1.90%	-11.24%	-32.32%	-9.00%	47.45%	-	-
Horiz. %	75.00%	82.14%	80.61%	90.82%	134.18%	147.45%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	12/12/18	12/09/18	22/06/18	15/03/18	12/12/17	14/09/17	28/06/17	-
Price	4.15	4.68	5.10	4.54	6.01	7.30	6.85	-
P/RPS	0.64	0.70	0.77	0.64	0.90	1.01	0.98	-24.66%
YoY %	-8.57%	-9.09%	20.31%	-28.89%	-10.89%	3.06%	-	-
Horiz. %	65.31%	71.43%	78.57%	65.31%	91.84%	103.06%	100.00%	-
P/EPS	7.47	8.65	9.08	7.78	12.20	15.16	9.28	-13.43%
YoY %	-13.64%	-4.74%	16.71%	-36.23%	-19.53%	63.36%	-	-
Horiz. %	80.50%	93.21%	97.84%	83.84%	131.47%	163.36%	100.00%	-
EY	13.39	11.56	11.01	12.86	8.20	6.60	10.77	15.57%
YoY %	15.83%	5.00%	-14.39%	56.83%	24.24%	-38.72%	-	-
Horiz. %	124.33%	107.34%	102.23%	119.41%	76.14%	61.28%	100.00%	-
DY	4.82	4.27	3.92	4.41	2.66	1.92	3.36	27.11%
YoY %	12.88%	8.93%	-11.11%	65.79%	38.54%	-42.86%	-	-
Horiz. %	143.45%	127.08%	116.67%	131.25%	79.17%	57.14%	100.00%	-
P/NAPS	1.37	1.57	1.78	1.62	2.27	2.78	2.73	-36.77%
YoY %	-12.74%	-11.80%	9.88%	-28.63%	-18.35%	1.83%	-	-
Horiz. %	50.18%	57.51%	65.20%	59.34%	83.15%	101.83%	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