[MAGNI] YoY TTM 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- 4.64%

YoY- -7.97%

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
TTM Result
Revenue	1,028,191	1,192,299	1,176,821	1,059,086	1,158,979	1,034,292	836,809	3.48%
YoY %	-13.76%	1.32%	11.12%	-8.62%	12.06%	23.60%	-	-
Horiz. %	122.87%	142.48%	140.63%	126.56%	138.50%	123.60%	100.00%	-
PBT	124,579	160,422	147,353	129,018	141,819	132,628	105,353	2.83%
YoY %	-22.34%	8.87%	14.21%	-9.03%	6.93%	25.89%	-	-
Horiz. %	118.25%	152.27%	139.87%	122.46%	134.61%	125.89%	100.00%	-
Tax	-29,160	-35,090	-32,529	-28,039	-32,090	-32,188	-25,459	2.28%
YoY %	16.90%	-7.87%	-16.01%	12.62%	0.30%	-26.43%	-	-
Horiz. %	114.54%	137.83%	127.77%	110.13%	126.05%	126.43%	100.00%	-
NP	95,419	125,332	114,824	100,979	109,729	100,440	79,894	3.00%
YoY %	-23.87%	9.15%	13.71%	-7.97%	9.25%	25.72%	-	-
Horiz. %	119.43%	156.87%	143.72%	126.39%	137.34%	125.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,421	125,310	114,825	100,979	109,727	100,447	79,896	3.00%
YoY %	-23.85%	9.13%	13.71%	-7.97%	9.24%	25.72%	-	-
Horiz. %	119.43%	156.84%	143.72%	126.39%	137.34%	125.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.41%	21.87%	22.08%	21.73%	22.63%	24.27%	24.17%	-
YoY %	7.04%	-0.95%	1.61%	-3.98%	-6.76%	0.41%	-	-
Horiz. %	96.86%	90.48%	91.35%	89.90%	93.63%	100.41%	100.00%	-
Total Cost	932,772	1,066,967	1,061,997	958,107	1,049,250	933,852	756,915	3.53%
YoY %	-12.58%	0.47%	10.84%	-8.69%	12.36%	23.38%	-	-
Horiz. %	123.23%	140.96%	140.31%	126.58%	138.62%	123.38%	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	380,816	312,401	15.36%
YoY %	8.28%	14.52%	14.11%	14.29%	19.65%	21.90%	-	-
Horiz. %	235.87%	217.83%	190.22%	166.69%	145.85%	121.90%	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	29,474	42,478	42,511	37,428	35,801	34,171	24,050	3.44%
YoY %	-30.61%	-0.08%	13.58%	4.54%	4.77%	42.08%	-	-
Horiz. %	122.55%	176.62%	176.76%	155.63%	148.86%	142.08%	100.00%	-
Div Payout %	30.89%	33.90%	37.02%	37.07%	32.63%	34.02%	30.10%	-
YoY %	-8.88%	-8.43%	-0.13%	13.61%	-4.09%	13.02%	-	-
Horiz. %	102.62%	112.62%	122.99%	123.16%	108.41%	113.02%	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	380,816	312,401	15.36%
YoY %	8.28%	14.52%	14.11%	14.29%	19.65%	21.90%	-	-
Horiz. %	235.87%	217.83%	190.22%	166.69%	145.85%	121.90%	100.00%	-
NOSH	433,950	433,950	433,950	162,732	162,732	162,742	162,709	17.74%
YoY %	0.00%	0.00%	166.67%	0.00%	-0.01%	0.02%	-	-
Horiz. %	266.70%	266.70%	266.70%	100.01%	100.01%	100.02%	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	9.28%	10.51%	9.76%	9.53%	9.47%	9.71%	9.55%	-
YoY %	-11.70%	7.68%	2.41%	0.63%	-2.47%	1.68%	-	-
Horiz. %	97.17%	110.05%	102.20%	99.79%	99.16%	101.68%	100.00%	-
ROE	12.95%	18.41%	19.32%	19.39%	24.08%	26.38%	25.57%	-
YoY %	-29.66%	-4.71%	-0.36%	-19.48%	-8.72%	3.17%	-	-
Horiz. %	50.65%	72.00%	75.56%	75.83%	94.17%	103.17%	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	237.21	275.07	271.31	650.82	712.20	635.54	514.30	-12.09%
YoY %	-13.76%	1.39%	-58.31%	-8.62%	12.06%	23.57%	-	-
Horiz. %	46.12%	53.48%	52.75%	126.54%	138.48%	123.57%	100.00%	-
EPS	22.01	28.91	26.47	62.05	67.43	61.72	49.10	-12.50%
YoY %	-23.87%	9.22%	-57.34%	-7.98%	9.25%	25.70%	-	-
Horiz. %	44.83%	58.88%	53.91%	126.37%	137.33%	125.70%	100.00%	-
DPS	6.80	9.80	9.80	23.00	22.00	21.00	14.78	-12.12%
YoY %	-30.61%	0.00%	-57.39%	4.55%	4.76%	42.08%	-	-
Horiz. %	46.01%	66.31%	66.31%	155.62%	148.85%	142.08%	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	237.30	275.18	271.61	244.43	267.49	238.71	193.13	3.48%
YoY %	-13.77%	1.31%	11.12%	-8.62%	12.06%	23.60%	-	-
Horiz. %	122.87%	142.48%	140.64%	126.56%	138.50%	123.60%	100.00%	-
EPS	22.02	28.92	26.50	23.31	25.32	23.18	18.44	2.99%
YoY %	-23.86%	9.13%	13.69%	-7.94%	9.23%	25.70%	-	-
Horiz. %	119.41%	156.83%	143.71%	126.41%	137.31%	125.70%	100.00%	-
DPS	6.80	9.80	9.81	8.64	8.26	7.89	5.55	3.44%
YoY %	-30.61%	-0.10%	13.54%	4.60%	4.69%	42.16%	-	-
Horiz. %	122.52%	176.58%	176.76%	155.68%	148.83%	142.16%	100.00%	-
NAPS	1.7007	1.5706	1.3715	1.2019	1.0516	0.8789	0.721	15.36%
YoY %	8.28%	14.52%	14.11%	14.29%	19.65%	21.90%	-	-
Horiz. %	235.88%	217.84%	190.22%	166.70%	145.85%	121.90%	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	0.82	0.77	0.90	0.67	0.70	0.76	0.81	0.20%
YoY %	6.49%	-14.44%	34.33%	-4.29%	-7.89%	-6.17%	-	-
Horiz. %	101.23%	95.06%	111.11%	82.72%	86.42%	93.83%	100.00%	-
P/EPS	8.81	7.30	9.25	7.03	7.37	7.78	8.49	0.61%
YoY %	20.68%	-21.08%	31.58%	-4.61%	-5.27%	-8.36%	-	-
Horiz. %	103.77%	85.98%	108.95%	82.80%	86.81%	91.64%	100.00%	-
EY	11.35	13.70	10.81	14.23	13.57	12.86	11.78	-0.61%
YoY %	-17.15%	26.73%	-24.03%	4.86%	5.52%	9.17%	-	-
Horiz. %	96.35%	116.30%	91.77%	120.80%	115.20%	109.17%	100.00%	-
DY	3.51	4.64	4.00	5.28	4.43	4.37	3.54	-0.14%
YoY %	-24.35%	16.00%	-24.24%	19.19%	1.37%	23.45%	-	-
Horiz. %	99.15%	131.07%	112.99%	149.15%	125.14%	123.45%	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	0.81	0.85	0.76	0.72	0.64	0.81	0.87	-1.18%
YoY %	-4.71%	11.84%	5.56%	12.50%	-20.99%	-6.90%	-	-
Horiz. %	93.10%	97.70%	87.36%	82.76%	73.56%	93.10%	100.00%	-
P/EPS	8.72	8.09	7.74	7.51	6.73	8.36	9.12	-0.74%
YoY %	7.79%	4.52%	3.06%	11.59%	-19.50%	-8.33%	-	-
Horiz. %	95.61%	88.71%	84.87%	82.35%	73.79%	91.67%	100.00%	-
EY	11.47	12.35	12.91	13.32	14.85	11.96	10.96	0.76%
YoY %	-7.13%	-4.34%	-3.08%	-10.30%	24.16%	9.12%	-	-
Horiz. %	104.65%	112.68%	117.79%	121.53%	135.49%	109.12%	100.00%	-
DY	3.54	4.19	4.78	4.94	4.85	4.07	3.30	1.17%
YoY %	-15.51%	-12.34%	-3.24%	1.86%	19.16%	23.33%	-	-
Horiz. %	107.27%	126.97%	144.85%	149.70%	146.97%	123.33%	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