[MAGNI] YoY Annualized Quarter Result on 31-Jan-2019 [#3]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

18-Mar-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

31-Jan-2019 [#3]

Profit Trend

QoQ- 19.19%

YoY- 13.49%

Quarter Report

MGOtrResults 31 Jan 2019.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Annualized Quarter Result
Revenue	974,204	1,238,553	1,256,273	1,117,990	1,145,778	1,120,409	880,108	1.70%
YoY %	-21.34%	-1.41%	12.37%	-2.43%	2.26%	27.30%	-	-
Horiz. %	110.69%	140.73%	142.74%	127.03%	130.19%	127.30%	100.00%	-
PBT	110,601	164,913	160,778	141,780	128,288	144,884	111,077	-0.07%
YoY %	-32.93%	2.57%	13.40%	10.52%	-11.45%	30.44%	-	-
Horiz. %	99.57%	148.47%	144.74%	127.64%	115.49%	130.44%	100.00%	-
Tax	-24,201	-36,158	-36,724	-33,990	-33,316	-36,090	-26,717	-1.63%
YoY %	33.07%	1.54%	-8.04%	-2.02%	7.69%	-35.08%	-	-
Horiz. %	90.58%	135.34%	137.46%	127.22%	124.70%	135.08%	100.00%	-
NP	86,400	128,754	124,054	107,789	94,972	108,793	84,360	0.39%
YoY %	-32.90%	3.79%	15.09%	13.50%	-12.70%	28.96%	-	-
Horiz. %	102.42%	152.62%	147.05%	127.77%	112.58%	128.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,400	128,725	124,054	107,789	94,973	108,805	84,360	0.39%
YoY %	-32.88%	3.77%	15.09%	13.49%	-12.71%	28.98%	-	-
Horiz. %	102.42%	152.59%	147.05%	127.77%	112.58%	128.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.88%	21.93%	22.84%	23.97%	25.97%	24.91%	24.05%	-
YoY %	-0.23%	-3.98%	-4.71%	-7.70%	4.26%	3.58%	-	-
Horiz. %	90.98%	91.19%	94.97%	99.67%	107.98%	103.58%	100.00%	-
Total Cost	887,804	1,109,798	1,132,218	1,010,201	1,050,806	1,011,616	795,748	1.83%
YoY %	-20.00%	-1.98%	12.08%	-3.86%	3.87%	27.13%	-	-
Horiz. %	111.57%	139.47%	142.28%	126.95%	132.05%	127.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	736,866	680,518	594,238	520,742	455,649	380,764	312,444	15.35%
YoY %	8.28%	14.52%	14.11%	14.29%	19.67%	21.87%	-	-
Horiz. %	235.84%	217.80%	190.19%	166.67%	145.83%	121.87%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Dividend
Div	23,117	47,968	45,861	39,055	32,546	34,713	28,206	-3.25%
YoY %	-51.81%	4.59%	17.43%	20.00%	-6.24%	23.07%	-	-
Horiz. %	81.96%	170.06%	162.59%	138.46%	115.39%	123.07%	100.00%	-
Div Payout %	26.76%	37.26%	36.97%	36.23%	34.27%	31.90%	33.44%	-
YoY %	-28.18%	0.78%	2.04%	5.72%	7.43%	-4.61%	-	-
Horiz. %	80.02%	111.42%	110.56%	108.34%	102.48%	95.39%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Equity
Net Worth	736,866	680,518	594,238	520,742	455,649	380,764	312,444	15.35%
YoY %	8.28%	14.52%	14.11%	14.29%	19.67%	21.87%	-	-
Horiz. %	235.84%	217.80%	190.19%	166.67%	145.83%	121.87%	100.00%	-
NOSH	433,950	433,950	433,950	162,732	162,732	162,719	162,731	17.74%
YoY %	0.00%	0.00%	166.67%	0.00%	0.01%	-0.01%	-	-
Horiz. %	266.67%	266.67%	266.67%	100.00%	100.00%	99.99%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Ratio Analysis
NP Margin	8.87%	10.40%	9.87%	9.64%	8.29%	9.71%	9.59%	-
YoY %	-14.71%	5.37%	2.39%	16.28%	-14.62%	1.25%	-	-
Horiz. %	92.49%	108.45%	102.92%	100.52%	86.44%	101.25%	100.00%	-
ROE	11.73%	18.92%	20.88%	20.70%	20.84%	28.58%	27.00%	-
YoY %	-38.00%	-9.39%	0.87%	-0.67%	-27.08%	5.85%	-	-
Horiz. %	43.44%	70.07%	77.33%	76.67%	77.19%	105.85%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Per Share
RPS	224.76	285.74	289.63	687.01	704.09	688.55	540.83	-13.60%
YoY %	-21.34%	-1.34%	-57.84%	-2.43%	2.26%	27.31%	-	-
Horiz. %	41.56%	52.83%	53.55%	127.03%	130.19%	127.31%	100.00%	-
EPS	19.93	29.69	28.60	66.24	58.36	66.87	51.84	-14.71%
YoY %	-32.87%	3.81%	-56.82%	13.50%	-12.73%	28.99%	-	-
Horiz. %	38.45%	57.27%	55.17%	127.78%	112.58%	128.99%	100.00%	-
DPS	5.33	11.07	10.57	24.00	20.00	21.33	17.33	-17.82%
YoY %	-51.85%	4.73%	-55.96%	20.00%	-6.24%	23.08%	-	-
Horiz. %	30.76%	63.88%	60.99%	138.49%	115.41%	123.08%	100.00%	-
NAPS	1.70	1.57	1.37	3.20	2.80	2.34	1.92	-2.00%
YoY %	8.28%	14.60%	-57.19%	14.29%	19.66%	21.88%	-	-
Horiz. %	88.54%	81.77%	71.35%	166.67%	145.83%	121.88%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 162,732
RPS	224.84	285.85	289.94	258.03	264.44	258.59	203.13	1.70%
YoY %	-21.34%	-1.41%	12.37%	-2.42%	2.26%	27.30%	-	-
Horiz. %	110.69%	140.72%	142.74%	127.03%	130.18%	127.30%	100.00%	-
EPS	19.94	29.71	28.63	24.88	21.92	25.11	19.47	0.39%
YoY %	-32.88%	3.77%	15.07%	13.50%	-12.70%	28.97%	-	-
Horiz. %	102.41%	152.59%	147.05%	127.79%	112.58%	128.97%	100.00%	-
DPS	5.34	11.07	10.58	9.01	7.51	8.01	6.51	-3.24%
YoY %	-51.76%	4.63%	17.43%	19.97%	-6.24%	23.04%	-	-
Horiz. %	82.03%	170.05%	162.52%	138.40%	115.36%	123.04%	100.00%	-
NAPS	1.7007	1.5706	1.3715	1.2019	1.0516	0.8788	0.7211	15.35%
YoY %	8.28%	14.52%	14.11%	14.29%	19.66%	21.87%	-	-
Horiz. %	235.85%	217.81%	190.20%	166.68%	145.83%	121.87%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	-
Price	1.94	2.11	2.45	4.36	4.97	4.80	4.17	-
P/RPS	0.86	0.74	0.85	0.63	0.71	0.70	0.77	1.85%
YoY %	16.22%	-12.94%	34.92%	-11.27%	1.43%	-9.09%	-	-
Horiz. %	111.69%	96.10%	110.39%	81.82%	92.21%	90.91%	100.00%	-
P/EPS	9.73	7.10	8.57	6.58	8.52	7.18	8.04	3.22%
YoY %	37.04%	-17.15%	30.24%	-22.77%	18.66%	-10.70%	-	-
Horiz. %	121.02%	88.31%	106.59%	81.84%	105.97%	89.30%	100.00%	-
EY	10.27	14.07	11.67	15.19	11.74	13.93	12.43	-3.12%
YoY %	-27.01%	20.57%	-23.17%	29.39%	-15.72%	12.07%	-	-
Horiz. %	82.62%	113.19%	93.89%	122.20%	94.45%	112.07%	100.00%	-
DY	2.75	5.24	4.32	5.50	4.02	4.44	4.16	-6.66%
YoY %	-47.52%	21.30%	-21.45%	36.82%	-9.46%	6.73%	-	-
Horiz. %	66.11%	125.96%	103.85%	132.21%	96.63%	106.73%	100.00%	-
P/NAPS	1.14	1.34	1.79	1.36	1.78	2.05	2.17	-10.16%
YoY %	-14.93%	-25.14%	31.62%	-23.60%	-13.17%	-5.53%	-	-
Horiz. %	52.53%	61.75%	82.49%	62.67%	82.03%	94.47%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	18/03/22	08/03/21	09/03/20	18/03/19	15/03/18	16/03/17	18/03/16	-
Price	1.92	2.34	2.05	4.66	4.54	5.16	4.48	-
P/RPS	0.85	0.82	0.71	0.68	0.64	0.75	0.83	0.39%
YoY %	3.66%	15.49%	4.41%	6.25%	-14.67%	-9.64%	-	-
Horiz. %	102.41%	98.80%	85.54%	81.93%	77.11%	90.36%	100.00%	-
P/EPS	9.63	7.88	7.17	7.04	7.78	7.72	8.64	1.82%
YoY %	22.21%	9.90%	1.85%	-9.51%	0.78%	-10.65%	-	-
Horiz. %	111.46%	91.20%	82.99%	81.48%	90.05%	89.35%	100.00%	-
EY	10.38	12.69	13.95	14.21	12.86	12.96	11.57	-1.79%
YoY %	-18.20%	-9.03%	-1.83%	10.50%	-0.77%	12.01%	-	-
Horiz. %	89.71%	109.68%	120.57%	122.82%	111.15%	112.01%	100.00%	-
DY	2.78	4.73	5.16	5.15	4.41	4.13	3.87	-5.35%
YoY %	-41.23%	-8.33%	0.19%	16.78%	6.78%	6.72%	-	-
Horiz. %	71.83%	122.22%	133.33%	133.07%	113.95%	106.72%	100.00%	-
P/NAPS	1.13	1.49	1.50	1.46	1.62	2.21	2.33	-11.35%
YoY %	-24.16%	-0.67%	2.74%	-9.88%	-26.70%	-5.15%	-	-
Horiz. %	48.50%	63.95%	64.38%	62.66%	69.53%	94.85%	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