[MAGNI] YoY TTM Result on 31-Jul-2019 [#1]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

11-Sep-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Jul-2019 [#1]

Profit Trend

QoQ- 8.28%

YoY- 18.48%

Quarter Report

Magni - Quarter Ended 31 July 2019.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
TTM Result
Revenue	1,024,311	1,240,032	1,170,247	1,126,697	1,059,955	1,162,273	931,640	1.59%
YoY %	-17.40%	5.96%	3.87%	6.30%	-8.80%	24.76%	-	-
Horiz. %	109.95%	133.10%	125.61%	120.94%	113.77%	124.76%	100.00%	-
PBT	121,133	157,982	152,323	144,204	122,297	148,981	117,771	0.47%
YoY %	-23.32%	3.72%	5.63%	17.91%	-17.91%	26.50%	-	-
Horiz. %	102.85%	134.14%	129.34%	122.44%	103.84%	126.50%	100.00%	-
Tax	-26,461	-36,507	-34,267	-33,084	-28,506	-32,829	-27,699	-0.75%
YoY %	27.52%	-6.54%	-3.58%	-16.06%	13.17%	-18.52%	-	-
Horiz. %	95.53%	131.80%	123.71%	119.44%	102.91%	118.52%	100.00%	-
NP	94,672	121,475	118,056	111,120	93,791	116,152	90,072	0.83%
YoY %	-22.06%	2.90%	6.24%	18.48%	-19.25%	28.95%	-	-
Horiz. %	105.11%	134.86%	131.07%	123.37%	104.13%	128.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,672	121,455	118,056	111,121	93,792	116,158	90,070	0.83%
YoY %	-22.05%	2.88%	6.24%	18.48%	-19.25%	28.96%	-	-
Horiz. %	105.11%	134.85%	131.07%	123.37%	104.13%	128.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.84%	23.11%	22.50%	22.94%	23.31%	22.04%	23.52%	-
YoY %	-5.50%	2.71%	-1.92%	-1.59%	5.76%	-6.29%	-	-
Horiz. %	92.86%	98.26%	95.66%	97.53%	99.11%	93.71%	100.00%	-
Total Cost	929,639	1,118,557	1,052,191	1,015,577	966,164	1,046,121	841,568	1.67%
YoY %	-16.89%	6.31%	3.61%	5.11%	-7.64%	24.31%	-	-
Horiz. %	110.47%	132.91%	125.03%	120.68%	114.81%	124.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	775,877	702,190	628,503	559,540	486,568	427,985	346,589	14.36%
YoY %	10.49%	11.72%	12.32%	15.00%	13.69%	23.48%	-	-
Horiz. %	223.86%	202.60%	181.34%	161.44%	140.39%	123.48%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	37,710	39,444	38,159	40,677	34,987	34,986	33,086	2.20%
YoY %	-4.40%	3.37%	-6.19%	16.26%	0.00%	5.74%	-	-
Horiz. %	113.98%	119.22%	115.33%	122.94%	105.75%	105.74%	100.00%	-
Div Payout %	39.83%	32.48%	32.32%	36.61%	37.30%	30.12%	36.73%	-
YoY %	22.63%	0.50%	-11.72%	-1.85%	23.84%	-18.00%	-	-
Horiz. %	108.44%	88.43%	87.99%	99.67%	101.55%	82.00%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	775,877	702,190	628,503	559,540	486,568	427,985	346,589	14.36%
YoY %	10.49%	11.72%	12.32%	15.00%	13.69%	23.48%	-	-
Horiz. %	223.86%	202.60%	181.34%	161.44%	140.39%	123.48%	100.00%	-
NOSH	433,950	433,950	433,950	162,732	162,732	162,732	162,717	17.75%
YoY %	0.00%	0.00%	166.67%	0.00%	0.00%	0.01%	-	-
Horiz. %	266.69%	266.69%	266.69%	100.01%	100.01%	100.01%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	9.24%	9.80%	10.09%	9.86%	8.85%	9.99%	9.67%	-
YoY %	-5.71%	-2.87%	2.33%	11.41%	-11.41%	3.31%	-	-
Horiz. %	95.55%	101.34%	104.34%	101.96%	91.52%	103.31%	100.00%	-
ROE	12.20%	17.30%	18.78%	19.86%	19.28%	27.14%	25.99%	-
YoY %	-29.48%	-7.88%	-5.44%	3.01%	-28.96%	4.42%	-	-
Horiz. %	46.94%	66.56%	72.26%	76.41%	74.18%	104.42%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	236.32	286.08	269.98	692.68	651.35	714.23	572.55	-13.70%
YoY %	-17.39%	5.96%	-61.02%	6.35%	-8.80%	24.75%	-	-
Horiz. %	41.27%	49.97%	47.15%	120.98%	113.76%	124.75%	100.00%	-
EPS	21.84	28.02	27.24	68.32	57.64	71.38	55.35	-14.35%
YoY %	-22.06%	2.86%	-60.13%	18.53%	-19.25%	28.96%	-	-
Horiz. %	39.46%	50.62%	49.21%	123.43%	104.14%	128.96%	100.00%	-
DPS	8.70	9.10	8.80	25.00	21.50	21.50	20.33	-13.18%
YoY %	-4.40%	3.41%	-64.80%	16.28%	0.00%	5.76%	-	-
Horiz. %	42.79%	44.76%	43.29%	122.97%	105.76%	105.76%	100.00%	-
NAPS	1.79	1.62	1.45	3.44	2.99	2.63	2.13	-2.85%
YoY %	10.49%	11.72%	-57.85%	15.05%	13.69%	23.47%	-	-
Horiz. %	84.04%	76.06%	68.08%	161.50%	140.38%	123.47%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 162,732
RPS	236.41	286.19	270.09	260.04	244.63	268.25	215.02	1.59%
YoY %	-17.39%	5.96%	3.86%	6.30%	-8.81%	24.76%	-	-
Horiz. %	109.95%	133.10%	125.61%	120.94%	113.77%	124.76%	100.00%	-
EPS	21.85	28.03	27.25	25.65	21.65	26.81	20.79	0.83%
YoY %	-22.05%	2.86%	6.24%	18.48%	-19.25%	28.96%	-	-
Horiz. %	105.10%	134.82%	131.07%	123.38%	104.14%	128.96%	100.00%	-
DPS	8.70	9.10	8.81	9.39	8.07	8.07	7.64	2.18%
YoY %	-4.40%	3.29%	-6.18%	16.36%	0.00%	5.63%	-	-
Horiz. %	113.87%	119.11%	115.31%	122.91%	105.63%	105.63%	100.00%	-
NAPS	1.7907	1.6206	1.4506	1.2914	1.123	0.9878	0.7999	14.36%
YoY %	10.50%	11.72%	12.33%	15.00%	13.69%	23.49%	-	-
Horiz. %	223.87%	202.60%	181.35%	161.45%	140.39%	123.49%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	1.90	2.18	2.11	4.85	4.80	7.60	3.99	-
P/RPS	0.80	0.76	0.78	0.70	0.74	1.06	0.70	2.24%
YoY %	5.26%	-2.56%	11.43%	-5.41%	-30.19%	51.43%	-	-
Horiz. %	114.29%	108.57%	111.43%	100.00%	105.71%	151.43%	100.00%	-
P/EPS	8.70	7.78	7.75	7.10	8.33	10.65	7.21	3.17%
YoY %	11.83%	0.39%	9.15%	-14.77%	-21.78%	47.71%	-	-
Horiz. %	120.67%	107.91%	107.49%	98.47%	115.53%	147.71%	100.00%	-
EY	11.50	12.85	12.91	14.09	12.01	9.39	13.87	-3.07%
YoY %	-10.51%	-0.46%	-8.37%	17.32%	27.90%	-32.30%	-	-
Horiz. %	82.91%	92.65%	93.08%	101.59%	86.59%	67.70%	100.00%	-
DY	4.58	4.17	4.17	5.15	4.48	2.83	5.10	-1.77%
YoY %	9.83%	0.00%	-19.03%	14.96%	58.30%	-44.51%	-	-
Horiz. %	89.80%	81.76%	81.76%	100.98%	87.84%	55.49%	100.00%	-
P/NAPS	1.06	1.35	1.46	1.41	1.61	2.89	1.87	-9.02%
YoY %	-21.48%	-7.53%	3.55%	-12.42%	-44.29%	54.55%	-	-
Horiz. %	56.68%	72.19%	78.07%	75.40%	86.10%	154.55%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	12/09/22	14/09/21	08/09/20	11/09/19	12/09/18	14/09/17	15/09/16	-
Price	1.90	2.20	2.13	5.78	4.68	7.30	4.15	-
P/RPS	0.80	0.77	0.79	0.83	0.72	1.02	0.72	1.77%
YoY %	3.90%	-2.53%	-4.82%	15.28%	-29.41%	41.67%	-	-
Horiz. %	111.11%	106.94%	109.72%	115.28%	100.00%	141.67%	100.00%	-
P/EPS	8.70	7.85	7.82	8.46	8.12	10.23	7.50	2.50%
YoY %	10.83%	0.38%	-7.57%	4.19%	-20.63%	36.40%	-	-
Horiz. %	116.00%	104.67%	104.27%	112.80%	108.27%	136.40%	100.00%	-
EY	11.50	12.74	12.79	11.82	12.32	9.78	13.34	-2.44%
YoY %	-9.73%	-0.39%	8.21%	-4.06%	25.97%	-26.69%	-	-
Horiz. %	86.21%	95.50%	95.88%	88.61%	92.35%	73.31%	100.00%	-
DY	4.58	4.14	4.13	4.33	4.59	2.95	4.90	-1.11%
YoY %	10.63%	0.24%	-4.62%	-5.66%	55.59%	-39.80%	-	-
Horiz. %	93.47%	84.49%	84.29%	88.37%	93.67%	60.20%	100.00%	-
P/NAPS	1.06	1.36	1.47	1.68	1.57	2.78	1.95	-9.65%
YoY %	-22.06%	-7.48%	-12.50%	7.01%	-43.53%	42.56%	-	-
Horiz. %	54.36%	69.74%	75.38%	86.15%	80.51%	142.56%	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