[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

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

424

GENTING

GENTING BHD

398

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

PTRANS

PERAK TRANSIT BERHAD

374

MPI

MALAYSIAN PACIFIC INDUSTRIES

372

HLIND

HONG LEONG INDUSTRIES BHD

354

GENM

GENTING MALAYSIA BERHAD

297

TOPGLOV

TOP GLOVE CORPORATION BHD

278

SAPNRG

SAPURA ENERGY BERHAD

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