[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

16-Mar-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jan-2017 [#3]

Profit Trend

QoQ- 56.78%

YoY- 28.98%

Quarter Report

MGOtrResults 31 Jan 2017.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Cumulative Result
Revenue	546,031	293,713	1,139,952	840,307	551,184	271,392	854,066	-25.72%
YoY %	85.91%	-74.23%	35.66%	52.45%	103.10%	-68.22%	-	-
Horiz. %	63.93%	34.39%	133.47%	98.39%	64.54%	31.78%	100.00%	-
PBT	52,755	25,695	154,266	108,663	68,539	30,980	107,273	-37.61%
YoY %	105.31%	-83.34%	41.97%	58.54%	121.24%	-71.12%	-	-
Horiz. %	49.18%	23.95%	143.81%	101.30%	63.89%	28.88%	100.00%	-
Tax	-12,668	-6,108	-34,171	-27,068	-16,488	-7,450	-25,159	-36.62%
YoY %	-107.40%	82.13%	-26.24%	-64.17%	-121.32%	70.39%	-	-
Horiz. %	50.35%	24.28%	135.82%	107.59%	65.54%	29.61%	100.00%	-
NP	40,087	19,587	120,095	81,595	52,051	23,530	82,114	-37.91%
YoY %	104.66%	-83.69%	47.18%	56.76%	121.21%	-71.34%	-	-
Horiz. %	48.82%	23.85%	146.25%	99.37%	63.39%	28.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,087	19,587	120,101	81,604	52,050	23,529	82,113	-37.91%
YoY %	104.66%	-83.69%	47.18%	56.78%	121.22%	-71.35%	-	-
Horiz. %	48.82%	23.85%	146.26%	99.38%	63.39%	28.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.01%	23.77%	22.15%	24.91%	24.06%	24.05%	23.45%	-
YoY %	1.01%	7.31%	-11.08%	3.53%	0.04%	2.56%	-	-
Horiz. %	102.39%	101.36%	94.46%	106.23%	102.60%	102.56%	100.00%	-
Total Cost	505,944	274,126	1,019,857	758,712	499,133	247,862	771,952	-24.48%
YoY %	84.57%	-73.12%	34.42%	52.01%	101.38%	-67.89%	-	-
Horiz. %	65.54%	35.51%	132.11%	98.28%	64.66%	32.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	431,239	427,985	408,457	380,764	359,582	346,589	322,207	21.38%
YoY %	0.76%	4.78%	7.27%	5.89%	3.75%	7.57%	-	-
Horiz. %	133.84%	132.83%	126.77%	118.17%	111.60%	107.57%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	13,018	5,695	37,428	26,035	16,270	8,135	29,291	-41.67%
YoY %	128.59%	-84.78%	43.76%	60.02%	100.00%	-72.23%	-	-
Horiz. %	44.44%	19.44%	127.78%	88.88%	55.55%	27.77%	100.00%	-
Div Payout %	32.48%	29.08%	31.16%	31.90%	31.26%	34.58%	35.67%	-
YoY %	11.69%	-6.68%	-2.32%	2.05%	-9.60%	-3.06%	-	-
Horiz. %	91.06%	81.53%	87.36%	89.43%	87.64%	96.94%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	431,239	427,985	408,457	380,764	359,582	346,589	322,207	21.38%
YoY %	0.76%	4.78%	7.27%	5.89%	3.75%	7.57%	-	-
Horiz. %	133.84%	132.83%	126.77%	118.17%	111.60%	107.57%	100.00%	-
NOSH	162,732	162,732	162,732	162,719	162,707	162,717	162,730	0.00%
YoY %	0.00%	0.00%	0.01%	0.01%	-0.01%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	99.99%	99.99%	99.99%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	7.34%	6.67%	10.54%	9.71%	9.44%	8.67%	9.61%	-
YoY %	10.04%	-36.72%	8.55%	2.86%	8.88%	-9.78%	-	-
Horiz. %	76.38%	69.41%	109.68%	101.04%	98.23%	90.22%	100.00%	-
ROE	9.30%	4.58%	29.40%	21.43%	14.48%	6.79%	25.48%	-
YoY %	103.06%	-84.42%	37.19%	48.00%	113.25%	-73.35%	-	-
Horiz. %	36.50%	17.97%	115.38%	84.11%	56.83%	26.65%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	335.54	180.49	700.51	516.41	338.76	166.79	524.83	-25.72%
YoY %	85.91%	-74.23%	35.65%	52.44%	103.11%	-68.22%	-	-
Horiz. %	63.93%	34.39%	133.47%	98.40%	64.55%	31.78%	100.00%	-
EPS	24.63	12.04	73.80	50.15	31.99	14.46	50.46	-37.92%
YoY %	104.57%	-83.69%	47.16%	56.77%	121.23%	-71.34%	-	-
Horiz. %	48.81%	23.86%	146.25%	99.39%	63.40%	28.66%	100.00%	-
DPS	8.00	3.50	23.00	16.00	10.00	5.00	18.00	-41.67%
YoY %	128.57%	-84.78%	43.75%	60.00%	100.00%	-72.22%	-	-
Horiz. %	44.44%	19.44%	127.78%	88.89%	55.56%	27.78%	100.00%	-
NAPS	2.65	2.63	2.51	2.34	2.21	2.13	1.98	21.38%
YoY %	0.76%	4.78%	7.26%	5.88%	3.76%	7.58%	-	-
Horiz. %	133.84%	132.83%	126.77%	118.18%	111.62%	107.58%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 162,742
RPS	126.02	67.79	263.10	193.94	127.21	62.64	197.12	-25.72%
YoY %	85.90%	-74.23%	35.66%	52.46%	103.08%	-68.22%	-	-
Horiz. %	63.93%	34.39%	133.47%	98.39%	64.53%	31.78%	100.00%	-
EPS	9.25	4.52	27.72	18.83	12.01	5.43	18.95	-37.92%
YoY %	104.65%	-83.69%	47.21%	56.79%	121.18%	-71.35%	-	-
Horiz. %	48.81%	23.85%	146.28%	99.37%	63.38%	28.65%	100.00%	-
DPS	3.00	1.31	8.64	6.01	3.76	1.88	6.76	-41.73%
YoY %	129.01%	-84.84%	43.76%	59.84%	100.00%	-72.19%	-	-
Horiz. %	44.38%	19.38%	127.81%	88.91%	55.62%	27.81%	100.00%	-
NAPS	0.9953	0.9878	0.9427	0.8788	0.8299	0.7999	0.7436	21.38%
YoY %	0.76%	4.78%	7.27%	5.89%	3.75%	7.57%	-	-
Horiz. %	133.85%	132.84%	126.78%	118.18%	111.61%	107.57%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	6.96	7.60	4.93	4.80	4.22	3.99	4.23	-
P/RPS	2.07	4.21	0.70	0.93	1.25	2.39	0.81	86.60%
YoY %	-50.83%	501.43%	-24.73%	-25.60%	-47.70%	195.06%	-	-
Horiz. %	255.56%	519.75%	86.42%	114.81%	154.32%	295.06%	100.00%	-
P/EPS	28.25	63.14	6.68	9.57	13.19	27.59	8.38	124.33%
YoY %	-55.26%	845.21%	-30.20%	-27.45%	-52.19%	229.24%	-	-
Horiz. %	337.11%	753.46%	79.71%	114.20%	157.40%	329.24%	100.00%	-
EY	3.54	1.58	14.97	10.45	7.58	3.62	11.93	-55.41%
YoY %	124.05%	-89.45%	43.25%	37.86%	109.39%	-69.66%	-	-
Horiz. %	29.67%	13.24%	125.48%	87.59%	63.54%	30.34%	100.00%	-
DY	1.15	0.46	4.67	3.33	2.37	1.25	4.26	-58.13%
YoY %	150.00%	-90.15%	40.24%	40.51%	89.60%	-70.66%	-	-
Horiz. %	27.00%	10.80%	109.62%	78.17%	55.63%	29.34%	100.00%	-
P/NAPS	2.63	2.89	1.96	2.05	1.91	1.87	2.14	14.69%
YoY %	-9.00%	47.45%	-4.39%	7.33%	2.14%	-12.62%	-	-
Horiz. %	122.90%	135.05%	91.59%	95.79%	89.25%	87.38%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	12/12/17	14/09/17	28/06/17	16/03/17	13/12/16	15/09/16	23/06/16	-
Price	6.01	7.30	6.85	5.16	4.11	4.15	4.12	-
P/RPS	1.79	4.04	0.98	1.00	1.21	2.49	0.79	72.25%
YoY %	-55.69%	312.24%	-2.00%	-17.36%	-51.41%	215.19%	-	-
Horiz. %	226.58%	511.39%	124.05%	126.58%	153.16%	315.19%	100.00%	-
P/EPS	24.40	60.65	9.28	10.29	12.85	28.70	8.16	107.14%
YoY %	-59.77%	553.56%	-9.82%	-19.92%	-55.23%	251.72%	-	-
Horiz. %	299.02%	743.26%	113.73%	126.10%	157.48%	351.72%	100.00%	-
EY	4.10	1.65	10.77	9.72	7.78	3.48	12.25	-51.69%
YoY %	148.48%	-84.68%	10.80%	24.94%	123.56%	-71.59%	-	-
Horiz. %	33.47%	13.47%	87.92%	79.35%	63.51%	28.41%	100.00%	-
DY	1.33	0.48	3.36	3.10	2.43	1.20	4.37	-54.65%
YoY %	177.08%	-85.71%	8.39%	27.57%	102.50%	-72.54%	-	-
Horiz. %	30.43%	10.98%	76.89%	70.94%	55.61%	27.46%	100.00%	-
P/NAPS	2.27	2.78	2.73	2.21	1.86	1.95	2.08	5.98%
YoY %	-18.35%	1.83%	23.53%	18.82%	-4.62%	-6.25%	-	-
Horiz. %	109.13%	133.65%	131.25%	106.25%	89.42%	93.75%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos