[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	296.74	224.50	285.41	289.50	257.63	264.03	258.19	2.34%
YoY %	32.18%	-21.34%	-1.41%	12.37%	-2.42%	2.26%	-	-
Horiz. %	114.93%	86.95%	110.54%	112.13%	99.78%	102.26%	100.00%	-
EPS	21.36	19.91	29.66	28.59	24.84	21.89	25.07	-2.63%
YoY %	7.28%	-32.87%	3.74%	15.10%	13.48%	-12.68%	-	-
Horiz. %	85.20%	79.42%	118.31%	114.04%	99.08%	87.32%	100.00%	-
DPS	8.66	5.33	11.05	10.57	9.00	7.50	8.00	1.32%
YoY %	62.48%	-51.76%	4.54%	17.44%	20.00%	-6.25%	-	-
Horiz. %	108.25%	66.62%	138.12%	132.12%	112.50%	93.75%	100.00%	-
NAPS	1.8479	1.698	1.5682	1.3694	1.20	1.05	0.8774	13.21%
YoY %	8.83%	8.28%	14.52%	14.12%	14.29%	19.67%	-	-
Horiz. %	210.61%	193.53%	178.73%	156.07%	136.77%	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
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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 15:45:00

EMA 5

5 Mins

SELL

2024-05-14 15:40:00

EMA 5

10 Mins

SELL

2024-05-14 15:35:00

ADX

5 Mins

SELL

2024-05-14 15:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 15:05:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

425

GENTING

GENTING BHD

401

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

PTRANS

PERAK TRANSIT BERHAD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

HLIND

HONG LEONG INDUSTRIES BHD

346

GENM

GENTING MALAYSIA BERHAD

297

TOPGLOV

TOP GLOVE CORPORATION BHD

272

PBBANK

PUBLIC BANK BHD

251

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More