[MAGNI] YoY TTM Result on 31-Jul-2020 [#1]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

08-Sep-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jul-2020 [#1]

Profit Trend

QoQ- -3.08%

YoY- 6.24%

Quarter Report

MGOtrResults 31 July 2020.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
TTM Result
Revenue	1,195,854	1,024,311	1,240,032	1,170,247	1,126,697	1,059,955	1,162,273	0.47%
YoY %	16.75%	-17.40%	5.96%	3.87%	6.30%	-8.80%	-	-
Horiz. %	102.89%	88.13%	106.69%	100.69%	96.94%	91.20%	100.00%	-
PBT	136,480	121,133	157,982	152,323	144,204	122,297	148,981	-1.44%
YoY %	12.67%	-23.32%	3.72%	5.63%	17.91%	-17.91%	-	-
Horiz. %	91.61%	81.31%	106.04%	102.24%	96.79%	82.09%	100.00%	-
Tax	-32,409	-26,461	-36,507	-34,267	-33,084	-28,506	-32,829	-0.21%
YoY %	-22.48%	27.52%	-6.54%	-3.58%	-16.06%	13.17%	-	-
Horiz. %	98.72%	80.60%	111.20%	104.38%	100.78%	86.83%	100.00%	-
NP	104,071	94,672	121,475	118,056	111,120	93,791	116,152	-1.81%
YoY %	9.93%	-22.06%	2.90%	6.24%	18.48%	-19.25%	-	-
Horiz. %	89.60%	81.51%	104.58%	101.64%	95.67%	80.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,071	94,672	121,455	118,056	111,121	93,792	116,158	-1.81%
YoY %	9.93%	-22.05%	2.88%	6.24%	18.48%	-19.25%	-	-
Horiz. %	89.59%	81.50%	104.56%	101.63%	95.66%	80.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	21.84%	23.11%	22.50%	22.94%	23.31%	22.04%	-
YoY %	8.75%	-5.50%	2.71%	-1.92%	-1.59%	5.76%	-	-
Horiz. %	107.76%	99.09%	104.85%	102.09%	104.08%	105.76%	100.00%	-
Total Cost	1,091,783	929,639	1,118,557	1,052,191	1,015,577	966,164	1,046,121	0.71%
YoY %	17.44%	-16.89%	6.31%	3.61%	5.11%	-7.64%	-	-
Horiz. %	104.36%	88.87%	106.92%	100.58%	97.08%	92.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	832,225	775,877	702,190	628,503	559,540	486,568	427,985	11.71%
YoY %	7.26%	10.49%	11.72%	12.32%	15.00%	13.69%	-	-
Horiz. %	194.45%	181.29%	164.07%	146.85%	130.74%	113.69%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	41,611	37,710	39,444	38,159	40,677	34,987	34,986	2.93%
YoY %	10.34%	-4.40%	3.37%	-6.19%	16.26%	0.00%	-	-
Horiz. %	118.94%	107.79%	112.74%	109.07%	116.27%	100.00%	100.00%	-
Div Payout %	39.98%	39.83%	32.48%	32.32%	36.61%	37.30%	30.12%	-
YoY %	0.38%	22.63%	0.50%	-11.72%	-1.85%	23.84%	-	-
Horiz. %	132.74%	132.24%	107.84%	107.30%	121.55%	123.84%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	832,225	775,877	702,190	628,503	559,540	486,568	427,985	11.71%
YoY %	7.26%	10.49%	11.72%	12.32%	15.00%	13.69%	-	-
Horiz. %	194.45%	181.29%	164.07%	146.85%	130.74%	113.69%	100.00%	-
NOSH	433,950	433,950	433,950	433,950	162,732	162,732	162,732	17.75%
YoY %	0.00%	0.00%	0.00%	166.67%	0.00%	0.00%	-	-
Horiz. %	266.67%	266.67%	266.67%	266.67%	100.00%	100.00%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	8.70%	9.24%	9.80%	10.09%	9.86%	8.85%	9.99%	-
YoY %	-5.84%	-5.71%	-2.87%	2.33%	11.41%	-11.41%	-	-
Horiz. %	87.09%	92.49%	98.10%	101.00%	98.70%	88.59%	100.00%	-
ROE	12.51%	12.20%	17.30%	18.78%	19.86%	19.28%	27.14%	-
YoY %	2.54%	-29.48%	-7.88%	-5.44%	3.01%	-28.96%	-	-
Horiz. %	46.09%	44.95%	63.74%	69.20%	73.18%	71.04%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	275.89	236.32	286.08	269.98	692.68	651.35	714.23	-14.65%
YoY %	16.74%	-17.39%	5.96%	-61.02%	6.35%	-8.80%	-	-
Horiz. %	38.63%	33.09%	40.05%	37.80%	96.98%	91.20%	100.00%	-
EPS	24.01	21.84	28.02	27.24	68.32	57.64	71.38	-16.59%
YoY %	9.94%	-22.06%	2.86%	-60.13%	18.53%	-19.25%	-	-
Horiz. %	33.64%	30.60%	39.25%	38.16%	95.71%	80.75%	100.00%	-
DPS	9.60	8.70	9.10	8.80	25.00	21.50	21.50	-12.56%
YoY %	10.34%	-4.40%	3.41%	-64.80%	16.28%	0.00%	-	-
Horiz. %	44.65%	40.47%	42.33%	40.93%	116.28%	100.00%	100.00%	-
NAPS	1.92	1.79	1.62	1.45	3.44	2.99	2.63	-5.10%
YoY %	7.26%	10.49%	11.72%	-57.85%	15.05%	13.69%	-	-
Horiz. %	73.00%	68.06%	61.60%	55.13%	130.80%	113.69%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 433,950
RPS	275.57	236.04	285.75	269.67	259.64	244.26	267.84	0.47%
YoY %	16.75%	-17.40%	5.96%	3.86%	6.30%	-8.80%	-	-
Horiz. %	102.89%	88.13%	106.69%	100.68%	96.94%	91.20%	100.00%	-
EPS	23.98	21.82	27.99	27.20	25.61	21.61	26.77	-1.81%
YoY %	9.90%	-22.04%	2.90%	6.21%	18.51%	-19.28%	-	-
Horiz. %	89.58%	81.51%	104.56%	101.61%	95.67%	80.72%	100.00%	-
DPS	9.59	8.69	9.09	8.79	9.37	8.06	8.06	2.93%
YoY %	10.36%	-4.40%	3.41%	-6.19%	16.25%	0.00%	-	-
Horiz. %	118.98%	107.82%	112.78%	109.06%	116.25%	100.00%	100.00%	-
NAPS	1.9178	1.7879	1.6181	1.4483	1.2894	1.1213	0.9863	11.71%
YoY %	7.27%	10.49%	11.72%	12.32%	14.99%	13.69%	-	-
Horiz. %	194.44%	181.27%	164.06%	146.84%	130.73%	113.69%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	1.89	1.90	2.18	2.11	4.85	4.80	7.60	-
P/RPS	0.69	0.80	0.76	0.78	0.70	0.74	1.06	-6.90%
YoY %	-13.75%	5.26%	-2.56%	11.43%	-5.41%	-30.19%	-	-
Horiz. %	65.09%	75.47%	71.70%	73.58%	66.04%	69.81%	100.00%	-
P/EPS	7.87	8.70	7.78	7.75	7.10	8.33	10.65	-4.91%
YoY %	-9.54%	11.83%	0.39%	9.15%	-14.77%	-21.78%	-	-
Horiz. %	73.90%	81.69%	73.05%	72.77%	66.67%	78.22%	100.00%	-
EY	12.70	11.50	12.85	12.91	14.09	12.01	9.39	5.15%
YoY %	10.43%	-10.51%	-0.46%	-8.37%	17.32%	27.90%	-	-
Horiz. %	135.25%	122.47%	136.85%	137.49%	150.05%	127.90%	100.00%	-
DY	5.08	4.58	4.17	4.17	5.15	4.48	2.83	10.23%
YoY %	10.92%	9.83%	0.00%	-19.03%	14.96%	58.30%	-	-
Horiz. %	179.51%	161.84%	147.35%	147.35%	181.98%	158.30%	100.00%	-
P/NAPS	0.98	1.06	1.35	1.46	1.41	1.61	2.89	-16.48%
YoY %	-7.55%	-21.48%	-7.53%	3.55%	-12.42%	-44.29%	-	-
Horiz. %	33.91%	36.68%	46.71%	50.52%	48.79%	55.71%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	11/09/23	12/09/22	14/09/21	08/09/20	11/09/19	12/09/18	14/09/17	-
Price	1.91	1.90	2.20	2.13	5.78	4.68	7.30	-
P/RPS	0.69	0.80	0.77	0.79	0.83	0.72	1.02	-6.30%
YoY %	-13.75%	3.90%	-2.53%	-4.82%	15.28%	-29.41%	-	-
Horiz. %	67.65%	78.43%	75.49%	77.45%	81.37%	70.59%	100.00%	-
P/EPS	7.96	8.70	7.85	7.82	8.46	8.12	10.23	-4.09%
YoY %	-8.51%	10.83%	0.38%	-7.57%	4.19%	-20.63%	-	-
Horiz. %	77.81%	85.04%	76.74%	76.44%	82.70%	79.37%	100.00%	-
EY	12.57	11.50	12.74	12.79	11.82	12.32	9.78	4.26%
YoY %	9.30%	-9.73%	-0.39%	8.21%	-4.06%	25.97%	-	-
Horiz. %	128.53%	117.59%	130.27%	130.78%	120.86%	125.97%	100.00%	-
DY	5.03	4.58	4.14	4.13	4.33	4.59	2.95	9.29%
YoY %	9.83%	10.63%	0.24%	-4.62%	-5.66%	55.59%	-	-
Horiz. %	170.51%	155.25%	140.34%	140.00%	146.78%	155.59%	100.00%	-
P/NAPS	0.99	1.06	1.36	1.47	1.68	1.57	2.78	-15.80%
YoY %	-6.60%	-22.06%	-7.48%	-12.50%	7.01%	-43.53%	-	-
Horiz. %	35.61%	38.13%	48.92%	52.88%	60.43%	56.47%	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