[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2017 [#3]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

16-Mar-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jan-2017 [#3]

Profit Trend

QoQ- 4.52%

YoY- 28.98%

Quarter Report

MGOtrResults 31 Jan 2017.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Annualized Quarter Result
Revenue	1,092,062	1,174,852	1,139,952	1,120,409	1,102,368	1,085,568	854,066	17.75%
YoY %	-7.05%	3.06%	1.74%	1.64%	1.55%	27.11%	-	-
Horiz. %	127.87%	137.56%	133.47%	131.19%	129.07%	127.11%	100.00%	-
PBT	105,510	102,780	154,266	144,884	137,078	123,920	107,273	-1.09%
YoY %	2.66%	-33.37%	6.48%	5.69%	10.62%	15.52%	-	-
Horiz. %	98.36%	95.81%	143.81%	135.06%	127.78%	115.52%	100.00%	-
Tax	-25,336	-24,432	-34,171	-36,090	-32,976	-29,800	-25,159	0.46%
YoY %	-3.70%	28.50%	5.32%	-9.44%	-10.66%	-18.45%	-	-
Horiz. %	100.70%	97.11%	135.82%	143.45%	131.07%	118.45%	100.00%	-
NP	80,174	78,348	120,095	108,793	104,102	94,120	82,114	-1.57%
YoY %	2.33%	-34.76%	10.39%	4.51%	10.61%	14.62%	-	-
Horiz. %	97.64%	95.41%	146.25%	132.49%	126.78%	114.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,174	78,348	120,101	108,805	104,100	94,116	82,113	-1.57%
YoY %	2.33%	-34.76%	10.38%	4.52%	10.61%	14.62%	-	-
Horiz. %	97.64%	95.41%	146.26%	132.51%	126.78%	114.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.01%	23.77%	22.15%	24.91%	24.06%	24.05%	23.45%	-
YoY %	1.01%	7.31%	-11.08%	3.53%	0.04%	2.56%	-	-
Horiz. %	102.39%	101.36%	94.46%	106.23%	102.60%	102.56%	100.00%	-
Total Cost	1,011,888	1,096,504	1,019,857	1,011,616	998,266	991,448	771,952	19.71%
YoY %	-7.72%	7.52%	0.81%	1.34%	0.69%	28.43%	-	-
Horiz. %	131.08%	142.04%	132.11%	131.05%	129.32%	128.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	431,239	427,985	408,457	380,764	359,582	346,589	322,207	21.38%
YoY %	0.76%	4.78%	7.27%	5.89%	3.75%	7.57%	-	-
Horiz. %	133.84%	132.83%	126.77%	118.17%	111.60%	107.57%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	26,037	22,782	37,428	34,713	32,541	32,543	29,291	-7.53%
YoY %	14.29%	-39.13%	7.82%	6.67%	-0.01%	11.10%	-	-
Horiz. %	88.89%	77.78%	127.78%	118.51%	111.10%	111.10%	100.00%	-
Div Payout %	32.48%	29.08%	31.16%	31.90%	31.26%	34.58%	35.67%	-
YoY %	11.69%	-6.68%	-2.32%	2.05%	-9.60%	-3.06%	-	-
Horiz. %	91.06%	81.53%	87.36%	89.43%	87.64%	96.94%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	431,239	427,985	408,457	380,764	359,582	346,589	322,207	21.38%
YoY %	0.76%	4.78%	7.27%	5.89%	3.75%	7.57%	-	-
Horiz. %	133.84%	132.83%	126.77%	118.17%	111.60%	107.57%	100.00%	-
NOSH	162,732	162,732	162,732	162,719	162,707	162,717	162,730	0.00%
YoY %	0.00%	0.00%	0.01%	0.01%	-0.01%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	99.99%	99.99%	99.99%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	7.34%	6.67%	10.54%	9.71%	9.44%	8.67%	9.61%	-
YoY %	10.04%	-36.72%	8.55%	2.86%	8.88%	-9.78%	-	-
Horiz. %	76.38%	69.41%	109.68%	101.04%	98.23%	90.22%	100.00%	-
ROE	18.59%	18.31%	29.40%	28.58%	28.95%	27.15%	25.48%	-
YoY %	1.53%	-37.72%	2.87%	-1.28%	6.63%	6.55%	-	-
Horiz. %	72.96%	71.86%	115.38%	112.17%	113.62%	106.55%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	671.08	721.96	700.51	688.55	677.52	667.15	524.83	17.75%
YoY %	-7.05%	3.06%	1.74%	1.63%	1.55%	27.12%	-	-
Horiz. %	127.87%	137.56%	133.47%	131.19%	129.09%	127.12%	100.00%	-
EPS	49.26	48.16	73.80	66.87	63.98	57.84	50.46	-1.58%
YoY %	2.28%	-34.74%	10.36%	4.52%	10.62%	14.63%	-	-
Horiz. %	97.62%	95.44%	146.25%	132.52%	126.79%	114.63%	100.00%	-
DPS	16.00	14.00	23.00	21.33	20.00	20.00	18.00	-7.53%
YoY %	14.29%	-39.13%	7.83%	6.65%	0.00%	11.11%	-	-
Horiz. %	88.89%	77.78%	127.78%	118.50%	111.11%	111.11%	100.00%	-
NAPS	2.65	2.63	2.51	2.34	2.21	2.13	1.98	21.38%
YoY %	0.76%	4.78%	7.26%	5.88%	3.76%	7.58%	-	-
Horiz. %	133.84%	132.83%	126.77%	118.18%	111.62%	107.58%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 162,742
RPS	252.04	271.15	263.10	258.59	254.42	250.54	197.12	17.75%
YoY %	-7.05%	3.06%	1.74%	1.64%	1.55%	27.10%	-	-
Horiz. %	127.86%	137.56%	133.47%	131.18%	129.07%	127.10%	100.00%	-
EPS	18.50	18.08	27.72	25.11	24.03	21.72	18.95	-1.58%
YoY %	2.32%	-34.78%	10.39%	4.49%	10.64%	14.62%	-	-
Horiz. %	97.63%	95.41%	146.28%	132.51%	126.81%	114.62%	100.00%	-
DPS	6.01	5.26	8.64	8.01	7.51	7.51	6.76	-7.52%
YoY %	14.26%	-39.12%	7.87%	6.66%	0.00%	11.09%	-	-
Horiz. %	88.91%	77.81%	127.81%	118.49%	111.09%	111.09%	100.00%	-
NAPS	0.9953	0.9878	0.9427	0.8788	0.8299	0.7999	0.7436	21.38%
YoY %	0.76%	4.78%	7.27%	5.89%	3.75%	7.57%	-	-
Horiz. %	133.85%	132.84%	126.78%	118.18%	111.61%	107.57%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	6.96	7.60	4.93	4.80	4.22	3.99	4.23	-
P/RPS	1.04	1.05	0.70	0.70	0.62	0.60	0.81	18.07%
YoY %	-0.95%	50.00%	0.00%	12.90%	3.33%	-25.93%	-	-
Horiz. %	128.40%	129.63%	86.42%	86.42%	76.54%	74.07%	100.00%	-
P/EPS	14.13	15.79	6.68	7.18	6.60	6.90	8.38	41.53%
YoY %	-10.51%	136.38%	-6.96%	8.79%	-4.35%	-17.66%	-	-
Horiz. %	168.62%	188.42%	79.71%	85.68%	78.76%	82.34%	100.00%	-
EY	7.08	6.33	14.97	13.93	15.16	14.50	11.93	-29.31%
YoY %	11.85%	-57.72%	7.47%	-8.11%	4.55%	21.54%	-	-
Horiz. %	59.35%	53.06%	125.48%	116.76%	127.07%	121.54%	100.00%	-
DY	2.30	1.84	4.67	4.44	4.74	5.01	4.26	-33.62%
YoY %	25.00%	-60.60%	5.18%	-6.33%	-5.39%	17.61%	-	-
Horiz. %	53.99%	43.19%	109.62%	104.23%	111.27%	117.61%	100.00%	-
P/NAPS	2.63	2.89	1.96	2.05	1.91	1.87	2.14	14.69%
YoY %	-9.00%	47.45%	-4.39%	7.33%	2.14%	-12.62%	-	-
Horiz. %	122.90%	135.05%	91.59%	95.79%	89.25%	87.38%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	12/12/17	14/09/17	28/06/17	16/03/17	13/12/16	15/09/16	23/06/16	-
Price	6.01	7.30	6.85	5.16	4.11	4.15	4.12	-
P/RPS	0.90	1.01	0.98	0.75	0.61	0.62	0.79	9.05%
YoY %	-10.89%	3.06%	30.67%	22.95%	-1.61%	-21.52%	-	-
Horiz. %	113.92%	127.85%	124.05%	94.94%	77.22%	78.48%	100.00%	-
P/EPS	12.20	15.16	9.28	7.72	6.42	7.17	8.16	30.65%
YoY %	-19.53%	63.36%	20.21%	20.25%	-10.46%	-12.13%	-	-
Horiz. %	149.51%	185.78%	113.73%	94.61%	78.68%	87.87%	100.00%	-
EY	8.20	6.60	10.77	12.96	15.57	13.94	12.25	-23.42%
YoY %	24.24%	-38.72%	-16.90%	-16.76%	11.69%	13.80%	-	-
Horiz. %	66.94%	53.88%	87.92%	105.80%	127.10%	113.80%	100.00%	-
DY	2.66	1.92	3.36	4.13	4.87	4.82	4.37	-28.11%
YoY %	38.54%	-42.86%	-18.64%	-15.20%	1.04%	10.30%	-	-
Horiz. %	60.87%	43.94%	76.89%	94.51%	111.44%	110.30%	100.00%	-
P/NAPS	2.27	2.78	2.73	2.21	1.86	1.95	2.08	5.98%
YoY %	-18.35%	1.83%	23.53%	18.82%	-4.62%	-6.25%	-	-
Horiz. %	109.13%	133.65%	131.25%	106.25%	89.42%	93.75%	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