[MAGNI] QoQ Quarter Result on 31-Oct-2017 [#2]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

12-Dec-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Oct-2017 [#2]

Profit Trend

QoQ- 4.66%

YoY- -28.12%

Quarter Report

MGOtrResults 31 Oct 2017.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Quarter Result
Revenue	273,741	220,593	313,303	252,318	293,713	299,645	289,123	-3.58%
YoY %	24.09%	-29.59%	24.17%	-14.09%	-1.98%	3.64%	-	-
Horiz. %	94.68%	76.30%	108.36%	87.27%	101.59%	103.64%	100.00%	-
PBT	29,093	22,683	43,461	27,060	25,695	45,603	40,124	-19.33%
YoY %	28.26%	-47.81%	60.61%	5.31%	-43.66%	13.66%	-	-
Horiz. %	72.51%	56.53%	108.32%	67.44%	64.04%	113.66%	100.00%	-
Tax	-7,081	-2,546	-12,319	-6,560	-6,108	-7,103	-10,580	-23.54%
YoY %	-178.12%	79.33%	-87.79%	-7.40%	14.01%	32.86%	-	-
Horiz. %	66.93%	24.06%	116.44%	62.00%	57.73%	67.14%	100.00%	-
NP	22,012	20,137	31,142	20,500	19,587	38,500	29,544	-17.85%
YoY %	9.31%	-35.34%	51.91%	4.66%	-49.12%	30.31%	-	-
Horiz. %	74.51%	68.16%	105.41%	69.39%	66.30%	130.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,012	20,137	31,143	20,500	19,587	38,497	29,554	-17.87%
YoY %	9.31%	-35.34%	51.92%	4.66%	-49.12%	30.26%	-	-
Horiz. %	74.48%	68.14%	105.38%	69.36%	66.28%	130.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.34%	11.22%	28.34%	24.24%	23.77%	15.58%	26.37%	-
YoY %	116.93%	-60.41%	16.91%	1.98%	52.57%	-40.92%	-	-
Horiz. %	92.30%	42.55%	107.47%	91.92%	90.14%	59.08%	100.00%	-
Total Cost	251,729	200,456	282,161	231,818	274,126	261,145	259,579	-2.03%
YoY %	25.58%	-28.96%	21.72%	-15.43%	4.97%	0.60%	-	-
Horiz. %	96.98%	77.22%	108.70%	89.31%	105.60%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	486,568	465,413	455,649	431,239	427,985	408,457	380,816	17.80%
YoY %	4.55%	2.14%	5.66%	0.76%	4.78%	7.26%	-	-
Horiz. %	127.77%	122.21%	119.65%	113.24%	112.39%	107.26%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Dividend
Div	8,136	8,136	11,391	7,322	5,695	11,391	9,764	-11.47%
YoY %	0.00%	-28.58%	55.57%	28.57%	-50.00%	16.66%	-	-
Horiz. %	83.33%	83.33%	116.66%	74.99%	58.33%	116.66%	100.00%	-
Div Payout %	36.96%	40.41%	36.58%	35.72%	29.08%	29.59%	33.04%	-
YoY %	-8.54%	10.47%	2.41%	22.83%	-1.72%	-10.44%	-	-
Horiz. %	111.86%	122.31%	110.71%	108.11%	88.01%	89.56%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Equity
Net Worth	486,568	465,413	455,649	431,239	427,985	408,457	380,816	17.80%
YoY %	4.55%	2.14%	5.66%	0.76%	4.78%	7.26%	-	-
Horiz. %	127.77%	122.21%	119.65%	113.24%	112.39%	107.26%	100.00%	-
NOSH	162,732	162,732	162,732	162,732	162,732	162,732	162,742	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.99%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Ratio Analysis
NP Margin	8.04%	9.13%	9.94%	8.12%	6.67%	12.85%	10.22%	-
YoY %	-11.94%	-8.15%	22.41%	21.74%	-48.09%	25.73%	-	-
Horiz. %	78.67%	89.33%	97.26%	79.45%	65.26%	125.73%	100.00%	-
ROE	4.52%	4.33%	6.83%	4.75%	4.58%	9.42%	7.76%	-
YoY %	4.39%	-36.60%	43.79%	3.71%	-51.38%	21.39%	-	-
Horiz. %	58.25%	55.80%	88.02%	61.21%	59.02%	121.39%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Per Share
RPS	168.22	135.56	192.53	155.05	180.49	184.13	177.66	-3.58%
YoY %	24.09%	-29.59%	24.17%	-14.09%	-1.98%	3.64%	-	-
Horiz. %	94.69%	76.30%	108.37%	87.27%	101.59%	103.64%	100.00%	-
EPS	13.53	12.37	19.14	12.60	12.04	23.66	18.16	-17.86%
YoY %	9.38%	-35.37%	51.90%	4.65%	-49.11%	30.29%	-	-
Horiz. %	74.50%	68.12%	105.40%	69.38%	66.30%	130.29%	100.00%	-
DPS	5.00	5.00	7.00	4.50	3.50	7.00	6.00	-11.47%
YoY %	0.00%	-28.57%	55.56%	28.57%	-50.00%	16.67%	-	-
Horiz. %	83.33%	83.33%	116.67%	75.00%	58.33%	116.67%	100.00%	-
NAPS	2.99	2.86	2.80	2.65	2.63	2.51	2.34	17.80%
YoY %	4.55%	2.14%	5.66%	0.76%	4.78%	7.26%	-	-
Horiz. %	127.78%	122.22%	119.66%	113.25%	112.39%	107.26%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 162,732
RPS	63.18	50.91	72.31	58.23	67.79	69.16	66.73	-3.58%
YoY %	24.10%	-29.59%	24.18%	-14.10%	-1.98%	3.64%	-	-
Horiz. %	94.68%	76.29%	108.36%	87.26%	101.59%	103.64%	100.00%	-
EPS	5.08	4.65	7.19	4.73	4.52	8.88	6.82	-17.87%
YoY %	9.25%	-35.33%	52.01%	4.65%	-49.10%	30.21%	-	-
Horiz. %	74.49%	68.18%	105.43%	69.35%	66.28%	130.21%	100.00%	-
DPS	1.88	1.88	2.63	1.69	1.31	2.63	2.25	-11.31%
YoY %	0.00%	-28.52%	55.62%	29.01%	-50.19%	16.89%	-	-
Horiz. %	83.56%	83.56%	116.89%	75.11%	58.22%	116.89%	100.00%	-
NAPS	1.123	1.0742	1.0516	0.9953	0.9878	0.9427	0.8789	17.80%
YoY %	4.54%	2.15%	5.66%	0.76%	4.78%	7.26%	-	-
Horiz. %	127.77%	122.22%	119.65%	113.24%	112.39%	107.26%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	-
Price	4.80	4.51	4.97	6.96	7.60	4.93	4.80	-
P/RPS	2.85	3.33	2.58	4.49	4.21	2.68	2.70	3.68%
YoY %	-14.41%	29.07%	-42.54%	6.65%	57.09%	-0.74%	-	-
Horiz. %	105.56%	123.33%	95.56%	166.30%	155.93%	99.26%	100.00%	-
P/EPS	35.49	36.45	25.97	55.25	63.14	20.84	26.43	21.77%
YoY %	-2.63%	40.35%	-53.00%	-12.50%	202.98%	-21.15%	-	-
Horiz. %	134.28%	137.91%	98.26%	209.04%	238.90%	78.85%	100.00%	-
EY	2.82	2.74	3.85	1.81	1.58	4.80	3.78	-17.78%
YoY %	2.92%	-28.83%	112.71%	14.56%	-67.08%	26.98%	-	-
Horiz. %	74.60%	72.49%	101.85%	47.88%	41.80%	126.98%	100.00%	-
DY	1.04	1.11	1.41	0.65	0.46	1.42	1.25	-11.56%
YoY %	-6.31%	-21.28%	116.92%	41.30%	-67.61%	13.60%	-	-
Horiz. %	83.20%	88.80%	112.80%	52.00%	36.80%	113.60%	100.00%	-
P/NAPS	1.61	1.58	1.78	2.63	2.89	1.96	2.05	-14.91%
YoY %	1.90%	-11.24%	-32.32%	-9.00%	47.45%	-4.39%	-	-
Horiz. %	78.54%	77.07%	86.83%	128.29%	140.98%	95.61%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	12/09/18	22/06/18	15/03/18	12/12/17	14/09/17	28/06/17	16/03/17	-
Price	4.68	5.10	4.54	6.01	7.30	6.85	5.16	-
P/RPS	2.78	3.76	2.36	3.88	4.04	3.72	2.90	-2.78%
YoY %	-26.06%	59.32%	-39.18%	-3.96%	8.60%	28.28%	-	-
Horiz. %	95.86%	129.66%	81.38%	133.79%	139.31%	128.28%	100.00%	-
P/EPS	34.60	41.21	23.72	47.71	60.65	28.96	28.41	14.08%
YoY %	-16.04%	73.74%	-50.28%	-21.34%	109.43%	1.94%	-	-
Horiz. %	121.79%	145.05%	83.49%	167.93%	213.48%	101.94%	100.00%	-
EY	2.89	2.43	4.22	2.10	1.65	3.45	3.52	-12.35%
YoY %	18.93%	-42.42%	100.95%	27.27%	-52.17%	-1.99%	-	-
Horiz. %	82.10%	69.03%	119.89%	59.66%	46.88%	98.01%	100.00%	-
DY	1.07	0.98	1.54	0.75	0.48	1.02	1.16	-5.25%
YoY %	9.18%	-36.36%	105.33%	56.25%	-52.94%	-12.07%	-	-
Horiz. %	92.24%	84.48%	132.76%	64.66%	41.38%	87.93%	100.00%	-
P/NAPS	1.57	1.78	1.62	2.27	2.78	2.73	2.21	-20.43%
YoY %	-11.80%	9.88%	-28.63%	-18.35%	1.83%	23.53%	-	-
Horiz. %	71.04%	80.54%	73.30%	102.71%	125.79%	123.53%	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