MAGNI-TECH INDUSTRIES BHD

KLSE (MYR): MAGNI (7087)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

2.45

Today's Change

-0.05 (2.00%)

Day's Change

2.45 - 2.50

Trading Volume

188,000

Financial

Show?
Last 10 FY Result
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 1,576,844 1,517,537 1,341,096 1,212,384 988,971 1,226,453 1,205,589 1,073,109 1,079,927 1,139,952 854,066 716,380 7.20%
PBT 187,614 190,787 168,623 125,504 117,010 165,313 157,321 133,104 118,899 154,266 107,273 69,406 10.35%
Tax -46,594 -46,378 -40,213 -30,133 -25,318 -38,128 -35,514 -30,479 -27,533 -34,171 -25,159 -17,202 9.88%
NP 141,020 144,409 128,410 95,371 91,692 127,185 121,807 102,625 91,366 120,095 82,114 52,204 10.50%
-
NP to SH 141,018 144,407 128,410 95,371 91,692 127,165 121,807 102,626 91,367 120,101 82,113 52,204 10.50%
-
Tax Rate 24.84% 24.31% 23.85% 24.01% 21.64% 23.06% 22.57% 22.90% 23.16% 22.15% 23.45% 24.78% -
Total Cost 1,435,824 1,373,128 1,212,686 1,117,013 897,279 1,099,268 1,083,782 970,484 988,561 1,019,857 771,952 664,176 6.91%
-
Net Worth 927,407 927,225 892,909 810,553 762,873 693,521 606,831 528,879 465,413 408,457 322,207 182,243 19.29%
Dividend
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 242,686 150,802 51,147 39,010 28,174 48,113 40,874 37,428 32,546 37,428 29,291 10,847 18.78%
Div Payout % 172.10% 104.43% 39.83% 40.90% 30.73% 37.84% 33.56% 36.47% 35.62% 31.16% 35.67% 20.78% -
Equity
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 927,407 927,225 892,909 810,553 762,873 693,521 606,831 528,879 465,413 408,457 322,207 182,243 19.29%
NOSH 433,368 433,283 433,950 433,950 433,950 433,950 433,950 162,732 162,732 162,732 162,730 108,478 16.63%
Ratio Analysis
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 8.94% 9.52% 9.58% 7.87% 9.27% 10.37% 10.10% 9.56% 8.46% 10.54% 9.61% 7.29% -
ROE 15.21% 15.57% 14.38% 11.77% 12.02% 18.34% 20.07% 19.40% 19.63% 29.40% 25.48% 28.65% -
Per Share
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 363.86 350.24 309.40 279.71 228.16 282.95 278.14 659.43 663.62 700.51 524.83 660.39 -8.07%
EPS 32.54 33.33 29.63 22.00 21.15 29.34 28.10 63.06 56.15 73.80 50.46 32.08 -0.87%
DPS 56.00 34.80 11.80 9.00 6.50 11.10 9.43 23.00 20.00 23.00 18.00 10.00 1.85%
NAPS 2.14 2.14 2.06 1.87 1.76 1.60 1.40 3.25 2.86 2.51 1.98 1.68 2.28%
Adjusted Per Share Value based on latest NOSH - 433,368
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 363.93 350.24 309.52 279.81 228.25 283.06 278.25 247.67 249.24 263.10 197.12 165.34 7.20%
EPS 32.55 33.33 29.64 22.01 21.16 29.35 28.11 23.69 21.09 27.72 18.95 12.05 10.50%
DPS 56.01 34.80 11.80 9.00 6.50 11.10 9.43 8.64 7.51 8.64 6.76 2.50 18.79%
NAPS 2.1404 2.14 2.0608 1.8707 1.7607 1.6006 1.4005 1.2206 1.0742 0.9427 0.7436 0.4206 19.29%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/10/24 30/10/24 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 2.43 2.43 2.21 1.78 1.96 2.31 1.88 4.65 4.51 4.93 4.23 3.17 -
P/RPS 0.67 0.69 0.71 0.64 0.86 0.82 0.68 0.71 0.68 0.70 0.81 0.48 4.44%
P/EPS 7.47 7.29 7.46 8.09 9.27 7.87 6.69 7.37 8.03 6.68 8.38 6.59 1.38%
EY 13.39 13.72 13.40 12.36 10.79 12.70 14.95 13.56 12.45 14.97 11.93 15.18 -1.37%
DY 23.05 14.32 5.34 5.06 3.32 4.81 5.02 4.95 4.43 4.67 4.26 3.15 6.03%
P/NAPS 1.14 1.14 1.07 0.95 1.11 1.44 1.34 1.43 1.58 1.96 2.14 1.89 -6.12%
Price Multiplier on Announcement Date
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 03/12/24 03/12/24 25/06/24 26/06/23 23/06/22 23/06/21 22/06/20 21/06/19 22/06/18 28/06/17 23/06/16 23/06/15 -
Price 2.70 2.70 2.39 1.85 1.90 2.37 2.11 5.10 5.10 6.85 4.12 3.60 -
P/RPS 0.74 0.77 0.77 0.66 0.83 0.84 0.76 0.77 0.77 0.98 0.79 0.55 3.80%
P/EPS 8.30 8.10 8.07 8.41 8.98 8.08 7.51 8.09 9.08 9.28 8.16 7.48 0.84%
EY 12.05 12.34 12.40 11.89 11.13 12.38 13.32 12.37 11.01 10.77 12.25 13.37 -0.83%
DY 20.74 12.89 4.94 4.86 3.42 4.68 4.47 4.51 3.92 3.36 4.37 2.78 6.59%
P/NAPS 1.26 1.26 1.16 0.99 1.08 1.48 1.51 1.57 1.78 2.73 2.08 2.14 -6.57%

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
7 people like this. Showing 50 of 5,246 comments

observatory

For Q2, check the AGM minutes and key matters discussed at its website. Under corporate governance.

The company explains “These are prepayments to suppliers which have been settled
after the end of FYR 2023.”

However, when I refer to Note 9, there is a separate item for prepayments. I don’t understand the difference.

2024-06-25 17:49

ProfitBaM

https://theedgemalaysia.com/node/716783 QR

2024-06-25 22:29

Thirai Thiraviam

@observatory - thanks for your input. I checked the document you mentioned, and googled for the difference between the two items, and this is what got:

Sundry Receivables
Definition: Small, miscellaneous amounts owed to the company by various parties for different reasons.
Examples: Refunds, small debts, reimbursements, etc.

Prepayments
Definition: Amounts paid in advance for goods or services that the company will receive in the future.
Examples: Advance payments for goods, services, rent, insurance, etc.

Anyway, in the latest Q, the receivables have reduced to RM123.5 mil from RM151.4 mil a year ago. So, this is no longer a concern.

2024-06-26 10:37

shawn88

Good qr but price dropping

2024-06-26 16:41

ProfitBaM

collect more

2024-06-28 09:44

MR. BEAN

Nike share price drop 20% following disappointing sales forecast. Hold tight.

2024-06-30 00:18

snake_eye

morubozu..bullish trend coming

2024-07-03 22:20

shawn88

Boss keep buying

2024-07-05 18:40

bullvestor

Do they sell garment materials or garments

2024-07-31 01:12

Supernoob

Gd result coming....big big dividend pls !!!

2024-08-29 22:02

Najib Zamry

Solid result …..best of the best

2024-09-03 21:00

UnicornP

But a bit on the high side.

2024-09-03 21:35

Supernoob

Oh man...pls pay la more !!! very stingy mgmt..hoarding so much cash!

2024-09-03 22:35

KingKKK

MAGNI-Tech on the rise, is a Major Breakout Brewing?

https://klse.i3investor.com/web/blog/detail/bestStocks/2024-09-04-story-h468200693-MAGNI_Tech_on_the_rise_is_a_Major_Breakout_Brewing

2024-09-04 10:21

UnicornP

Speculating @ 2.57

2024-09-04 14:56

pang72

5c dividend X 4 =20c at 2.59 yield 7.7%
Highest in bursa leh!!

2024-09-04 16:52

pang72

Public bank gives target $3.26!
The excellent QR+5c dividend shall push it to $3.26 by this Friday.

2024-09-04 17:06

pang72

Huge cash reserve back for the stock price.
Zero worrying

2024-09-04 17:07

UnicornP

Good pang is here! 🤗

2024-09-04 17:15

pang72

It is too attractive of not coming here

2024-09-04 18:28

pang72

I do not want to miss the good stock in Red Sea...

2024-09-04 18:29

pang72

Some more supports by public bank 3.26..

2024-09-04 18:29

gladiator

This is growth stock, double digit growth. Not to miss growth stock.

2024-09-04 19:07

gladiator

Buy first before Kyy buy.

2024-09-04 19:12

speakup

Kyy maybe already bought.
once high high then he will write Buy Call in i3
then u follow u die

2024-09-05 07:53

pang72

Hihi hi.... $2.51...... 8% dividend
$2.00 10% dividend

2024-09-05 12:53

pang72

One stock can beat everyone in i3..

2024-09-05 12:53

pang72

$2.54....... Rebound... Wait la...

2024-09-05 15:06

pang72

Uncle YY so pro this round bought MAGNI..
This stock is AA stock..
Nothing to critic from cash to earning

2024-09-05 15:07

pang72

If can get 10% a year will be wonderful

2024-09-05 15:08

pang72

Let's more people selling to me in cheap

2024-09-05 15:08

UnicornP

<100k desired volume daily

2024-09-06 11:03

UnicornP

If I assume anything below 500k volume..

2024-09-06 16:03

faruqie

steady growth

2024-09-09 06:18

Supernoob

$1bil market cap but cash RM600mil!!! crazy company. Just interest income one year already RM20mil++!!!

2024-09-10 20:00

faruqie

that’s why we need more dividend

2024-09-11 02:35

larrylyb

The can easily afford more dividends, but guess management is conservative. Very little info out there about this company and their business.

2024-09-12 15:58

UnicornP

Magni worth RM3.

2024-09-13 11:09

larrylyb

Hard to say as business is dependent on one major customer, not sure what is their moat. Also depends on what they do with the cash. If more of it comes out as dividends or share buy back and assuming business goes on as usual, will be worth more.

2024-09-13 18:56

Supernoob

Don't need to say target price like broker..it's a waste of time. The biz is very simple and it's benefit from trade diversion. Do remember Magni is just one of the many supplier to Nike and it doesn't matter.. they have been doing this for so long.

2024-09-13 22:09

Supernoob

Best gauge for this kind of business is DDM. Assume it continue to pay 4 cents every quarter (annualise) and discount it by 5% yield. That will be will roughly the price that i will pay to take over the whole co. This co is a turtle co and not suitable for goreng kaki. So dont need to look at here.

2024-09-13 22:13

tckhern

why price up today? any insider info?

3 weeks ago

Tanleechoo

1)special dividend?2) Bonus share ?

3 weeks ago

Najib Zamry

I will not be surprised if they are going to announce dividend of 20 sen per share anytime soon

3 weeks ago

onward

waoooo....special dividend 23 cent. Huat ar

2 weeks ago

gladiator

Wow special dividend 20 sen paid on 27 Dec.

2 weeks ago

Najib Zamry

I have said that in one week ago that Magni is going to announce 20 sen per share and guess what my dream really come true. To very much

2 weeks ago

Papayashot

Hi Najib, why you would have thought that MAGNI is going to announce special dividend a week ago? Any hints?

2 weeks ago

Supernoob

it's an amazing business...cash rich, debt free. Most importantly, you should pay attention to its free cash flow!

2 weeks ago

Supernoob

Amazing...deposit rates went higher again above 4%. That should enough to anchor the interest income for another year!

1 week ago

Post a Comment