[MAGNI] YoY Annualized Quarter Result on 31-Jan-2020 [#3]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

09-Mar-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Jan-2020 [#3]

Profit Trend

QoQ- 2.73%

YoY- 15.09%

Quarter Report

Magni- Quarter ended 31 Jan 2020.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Annualized Quarter Result
Revenue	1,287,696	974,204	1,238,553	1,256,273	1,117,990	1,145,778	1,120,409	2.34%
YoY %	32.18%	-21.34%	-1.41%	12.37%	-2.43%	2.26%	-	-
Horiz. %	114.93%	86.95%	110.54%	112.13%	99.78%	102.26%	100.00%	-
PBT	121,889	110,601	164,913	160,778	141,780	128,288	144,884	-2.83%
YoY %	10.21%	-32.93%	2.57%	13.40%	10.52%	-11.45%	-	-
Horiz. %	84.13%	76.34%	113.82%	110.97%	97.86%	88.55%	100.00%	-
Tax	-29,181	-24,201	-36,158	-36,724	-33,990	-33,316	-36,090	-3.47%
YoY %	-20.58%	33.07%	1.54%	-8.04%	-2.02%	7.69%	-	-
Horiz. %	80.86%	67.06%	100.19%	101.76%	94.18%	92.31%	100.00%	-
NP	92,708	86,400	128,754	124,054	107,789	94,972	108,793	-2.63%
YoY %	7.30%	-32.90%	3.79%	15.09%	13.50%	-12.70%	-	-
Horiz. %	85.22%	79.42%	118.35%	114.03%	99.08%	87.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,708	86,400	128,725	124,054	107,789	94,973	108,805	-2.63%
YoY %	7.30%	-32.88%	3.77%	15.09%	13.49%	-12.71%	-	-
Horiz. %	85.21%	79.41%	118.31%	114.01%	99.07%	87.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.94%	21.88%	21.93%	22.84%	23.97%	25.97%	24.91%	-
YoY %	9.41%	-0.23%	-3.98%	-4.71%	-7.70%	4.26%	-	-
Horiz. %	96.11%	87.84%	88.04%	91.69%	96.23%	104.26%	100.00%	-
Total Cost	1,194,988	887,804	1,109,798	1,132,218	1,010,201	1,050,806	1,011,616	2.81%
YoY %	34.60%	-20.00%	-1.98%	12.08%	-3.86%	3.87%	-	-
Horiz. %	118.13%	87.76%	109.71%	111.92%	99.86%	103.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	801,884	736,866	680,518	594,238	520,742	455,649	380,764	13.20%
YoY %	8.82%	8.28%	14.52%	14.11%	14.29%	19.67%	-	-
Horiz. %	210.60%	193.52%	178.72%	156.06%	136.76%	119.67%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Dividend
Div	37,565	23,117	47,968	45,861	39,055	32,546	34,713	1.32%
YoY %	62.50%	-51.81%	4.59%	17.43%	20.00%	-6.24%	-	-
Horiz. %	108.22%	66.59%	138.18%	132.11%	112.51%	93.76%	100.00%	-
Div Payout %	40.52%	26.76%	37.26%	36.97%	36.23%	34.27%	31.90%	-
YoY %	51.42%	-28.18%	0.78%	2.04%	5.72%	7.43%	-	-
Horiz. %	127.02%	83.89%	116.80%	115.89%	113.57%	107.43%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Equity
Net Worth	801,884	736,866	680,518	594,238	520,742	455,649	380,764	13.20%
YoY %	8.82%	8.28%	14.52%	14.11%	14.29%	19.67%	-	-
Horiz. %	210.60%	193.52%	178.72%	156.06%	136.76%	119.67%	100.00%	-
NOSH	433,950	433,950	433,950	433,950	162,732	162,732	162,719	17.75%
YoY %	0.00%	0.00%	0.00%	166.67%	0.00%	0.01%	-	-
Horiz. %	266.69%	266.69%	266.69%	266.69%	100.01%	100.01%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Ratio Analysis
NP Margin	7.20%	8.87%	10.40%	9.87%	9.64%	8.29%	9.71%	-
YoY %	-18.83%	-14.71%	5.37%	2.39%	16.28%	-14.62%	-	-
Horiz. %	74.15%	91.35%	107.11%	101.65%	99.28%	85.38%	100.00%	-
ROE	11.56%	11.73%	18.92%	20.88%	20.70%	20.84%	28.58%	-
YoY %	-1.45%	-38.00%	-9.39%	0.87%	-0.67%	-27.08%	-	-
Horiz. %	40.45%	41.04%	66.20%	73.06%	72.43%	72.92%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Per Share
RPS	297.08	224.76	285.74	289.63	687.01	704.09	688.55	-13.06%
YoY %	32.18%	-21.34%	-1.34%	-57.84%	-2.43%	2.26%	-	-
Horiz. %	43.15%	32.64%	41.50%	42.06%	99.78%	102.26%	100.00%	-
EPS	21.39	19.93	29.69	28.60	66.24	58.36	66.87	-17.29%
YoY %	7.33%	-32.87%	3.81%	-56.82%	13.50%	-12.73%	-	-
Horiz. %	31.99%	29.80%	44.40%	42.77%	99.06%	87.27%	100.00%	-
DPS	8.67	5.33	11.07	10.57	24.00	20.00	21.33	-13.92%
YoY %	62.66%	-51.85%	4.73%	-55.96%	20.00%	-6.24%	-	-
Horiz. %	40.65%	24.99%	51.90%	49.55%	112.52%	93.76%	100.00%	-
NAPS	1.85	1.70	1.57	1.37	3.20	2.80	2.34	-3.83%
YoY %	8.82%	8.28%	14.60%	-57.19%	14.29%	19.66%	-	-
Horiz. %	79.06%	72.65%	67.09%	58.55%	136.75%	119.66%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 433,950
RPS	297.20	224.84	285.85	289.94	258.03	264.44	258.59	2.34%
YoY %	32.18%	-21.34%	-1.41%	12.37%	-2.42%	2.26%	-	-
Horiz. %	114.93%	86.95%	110.54%	112.12%	99.78%	102.26%	100.00%	-
EPS	21.40	19.94	29.71	28.63	24.88	21.92	25.11	-2.62%
YoY %	7.32%	-32.88%	3.77%	15.07%	13.50%	-12.70%	-	-
Horiz. %	85.23%	79.41%	118.32%	114.02%	99.08%	87.30%	100.00%	-
DPS	8.67	5.34	11.07	10.58	9.01	7.51	8.01	1.32%
YoY %	62.36%	-51.76%	4.63%	17.43%	19.97%	-6.24%	-	-
Horiz. %	108.24%	66.67%	138.20%	132.08%	112.48%	93.76%	100.00%	-
NAPS	1.8507	1.7007	1.5706	1.3715	1.2019	1.0516	0.8788	13.20%
YoY %	8.82%	8.28%	14.52%	14.11%	14.29%	19.66%	-	-
Horiz. %	210.59%	193.53%	178.72%	156.07%	136.77%	119.66%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	-
Price	1.85	1.94	2.11	2.45	4.36	4.97	4.80	-
P/RPS	0.62	0.86	0.74	0.85	0.63	0.71	0.70	-2.00%
YoY %	-27.91%	16.22%	-12.94%	34.92%	-11.27%	1.43%	-	-
Horiz. %	88.57%	122.86%	105.71%	121.43%	90.00%	101.43%	100.00%	-
P/EPS	8.65	9.73	7.10	8.57	6.58	8.52	7.18	3.15%
YoY %	-11.10%	37.04%	-17.15%	30.24%	-22.77%	18.66%	-	-
Horiz. %	120.47%	135.52%	98.89%	119.36%	91.64%	118.66%	100.00%	-
EY	11.56	10.27	14.07	11.67	15.19	11.74	13.93	-3.05%
YoY %	12.56%	-27.01%	20.57%	-23.17%	29.39%	-15.72%	-	-
Horiz. %	82.99%	73.73%	101.01%	83.78%	109.05%	84.28%	100.00%	-
DY	4.68	2.75	5.24	4.32	5.50	4.02	4.44	0.88%
YoY %	70.18%	-47.52%	21.30%	-21.45%	36.82%	-9.46%	-	-
Horiz. %	105.41%	61.94%	118.02%	97.30%	123.87%	90.54%	100.00%	-
P/NAPS	1.00	1.14	1.34	1.79	1.36	1.78	2.05	-11.27%
YoY %	-12.28%	-14.93%	-25.14%	31.62%	-23.60%	-13.17%	-	-
Horiz. %	48.78%	55.61%	65.37%	87.32%	66.34%	86.83%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	09/03/23	18/03/22	08/03/21	09/03/20	18/03/19	15/03/18	16/03/17	-
Price	1.77	1.92	2.34	2.05	4.66	4.54	5.16	-
P/RPS	0.60	0.85	0.82	0.71	0.68	0.64	0.75	-3.64%
YoY %	-29.41%	3.66%	15.49%	4.41%	6.25%	-14.67%	-	-
Horiz. %	80.00%	113.33%	109.33%	94.67%	90.67%	85.33%	100.00%	-
P/EPS	8.28	9.63	7.88	7.17	7.04	7.78	7.72	1.17%
YoY %	-14.02%	22.21%	9.90%	1.85%	-9.51%	0.78%	-	-
Horiz. %	107.25%	124.74%	102.07%	92.88%	91.19%	100.78%	100.00%	-
EY	12.08	10.38	12.69	13.95	14.21	12.86	12.96	-1.16%
YoY %	16.38%	-18.20%	-9.03%	-1.83%	10.50%	-0.77%	-	-
Horiz. %	93.21%	80.09%	97.92%	107.64%	109.65%	99.23%	100.00%	-
DY	4.90	2.78	4.73	5.16	5.15	4.41	4.13	2.88%
YoY %	76.26%	-41.23%	-8.33%	0.19%	16.78%	6.78%	-	-
Horiz. %	118.64%	67.31%	114.53%	124.94%	124.70%	106.78%	100.00%	-
P/NAPS	0.96	1.13	1.49	1.50	1.46	1.62	2.21	-12.96%
YoY %	-15.04%	-24.16%	-0.67%	2.74%	-9.88%	-26.70%	-	-
Horiz. %	43.44%	51.13%	67.42%	67.87%	66.06%	73.30%	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