[MAGNI] QoQ Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

28-Jun-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

30-Apr-2017 [#4]

Profit Trend

QoQ- 47.18%

YoY- 46.26%

Quarter Report

MGOtrResults 30 Apr 2017.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Cumulative Result
Revenue	859,334	546,031	293,713	1,139,952	840,307	551,184	271,392	115.17%
YoY %	57.38%	85.91%	-74.23%	35.66%	52.45%	103.10%	-	-
Horiz. %	316.64%	201.20%	108.22%	420.04%	309.63%	203.10%	100.00%	-
PBT	96,216	52,755	25,695	154,266	108,663	68,539	30,980	112.42%
YoY %	82.38%	105.31%	-83.34%	41.97%	58.54%	121.24%	-	-
Horiz. %	310.57%	170.29%	82.94%	497.95%	350.75%	221.24%	100.00%	-
Tax	-24,987	-12,668	-6,108	-34,171	-27,068	-16,488	-7,450	123.57%
YoY %	-97.25%	-107.40%	82.13%	-26.24%	-64.17%	-121.32%	-	-
Horiz. %	335.40%	170.04%	81.99%	458.67%	363.33%	221.32%	100.00%	-
NP	71,229	40,087	19,587	120,095	81,595	52,051	23,530	108.84%
YoY %	77.69%	104.66%	-83.69%	47.18%	56.76%	121.21%	-	-
Horiz. %	302.72%	170.37%	83.24%	510.39%	346.77%	221.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,230	40,087	19,587	120,101	81,604	52,050	23,529	108.84%
YoY %	77.69%	104.66%	-83.69%	47.18%	56.78%	121.22%	-	-
Horiz. %	302.73%	170.37%	83.25%	510.44%	346.82%	221.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.97%	24.01%	23.77%	22.15%	24.91%	24.06%	24.05%	-
YoY %	8.16%	1.01%	7.31%	-11.08%	3.53%	0.04%	-	-
Horiz. %	107.98%	99.83%	98.84%	92.10%	103.58%	100.04%	100.00%	-
Total Cost	788,105	505,944	274,126	1,019,857	758,712	499,133	247,862	115.77%
YoY %	55.77%	84.57%	-73.12%	34.42%	52.01%	101.38%	-	-
Horiz. %	317.96%	204.12%	110.60%	411.46%	306.10%	201.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	455,649	431,239	427,985	408,457	380,764	359,582	346,589	19.94%
YoY %	5.66%	0.76%	4.78%	7.27%	5.89%	3.75%	-	-
Horiz. %	131.47%	124.42%	123.48%	117.85%	109.86%	103.75%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	24,409	13,018	5,695	37,428	26,035	16,270	8,135	107.61%
YoY %	87.50%	128.59%	-84.78%	43.76%	60.02%	100.00%	-	-
Horiz. %	300.05%	160.02%	70.01%	460.09%	320.04%	200.00%	100.00%	-
Div Payout %	34.27%	32.48%	29.08%	31.16%	31.90%	31.26%	34.58%	-
YoY %	5.51%	11.69%	-6.68%	-2.32%	2.05%	-9.60%	-	-
Horiz. %	99.10%	93.93%	84.09%	90.11%	92.25%	90.40%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	455,649	431,239	427,985	408,457	380,764	359,582	346,589	19.94%
YoY %	5.66%	0.76%	4.78%	7.27%	5.89%	3.75%	-	-
Horiz. %	131.47%	124.42%	123.48%	117.85%	109.86%	103.75%	100.00%	-
NOSH	162,732	162,732	162,732	162,732	162,719	162,707	162,717	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.01%	-0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.00%	99.99%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	8.29%	7.34%	6.67%	10.54%	9.71%	9.44%	8.67%	-
YoY %	12.94%	10.04%	-36.72%	8.55%	2.86%	8.88%	-	-
Horiz. %	95.62%	84.66%	76.93%	121.57%	112.00%	108.88%	100.00%	-
ROE	15.63%	9.30%	4.58%	29.40%	21.43%	14.48%	6.79%	-
YoY %	68.06%	103.06%	-84.42%	37.19%	48.00%	113.25%	-	-
Horiz. %	230.19%	136.97%	67.45%	432.99%	315.61%	213.25%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	528.07	335.54	180.49	700.51	516.41	338.76	166.79	115.16%
YoY %	57.38%	85.91%	-74.23%	35.65%	52.44%	103.11%	-	-
Horiz. %	316.61%	201.18%	108.21%	420.00%	309.62%	203.11%	100.00%	-
EPS	43.77	24.63	12.04	73.80	50.15	31.99	14.46	108.83%
YoY %	77.71%	104.57%	-83.69%	47.16%	56.77%	121.23%	-	-
Horiz. %	302.70%	170.33%	83.26%	510.37%	346.82%	221.23%	100.00%	-
DPS	15.00	8.00	3.50	23.00	16.00	10.00	5.00	107.59%
YoY %	87.50%	128.57%	-84.78%	43.75%	60.00%	100.00%	-	-
Horiz. %	300.00%	160.00%	70.00%	460.00%	320.00%	200.00%	100.00%	-
NAPS	2.80	2.65	2.63	2.51	2.34	2.21	2.13	19.94%
YoY %	5.66%	0.76%	4.78%	7.26%	5.88%	3.76%	-	-
Horiz. %	131.46%	124.41%	123.47%	117.84%	109.86%	103.76%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 162,732
RPS	198.03	125.83	67.68	262.69	193.64	127.02	62.54	115.18%
YoY %	57.38%	85.92%	-74.24%	35.66%	52.45%	103.10%	-	-
Horiz. %	316.65%	201.20%	108.22%	420.04%	309.63%	203.10%	100.00%	-
EPS	16.41	9.24	4.51	27.68	18.80	11.99	5.42	108.86%
YoY %	77.60%	104.88%	-83.71%	47.23%	56.80%	121.22%	-	-
Horiz. %	302.77%	170.48%	83.21%	510.70%	346.86%	221.22%	100.00%	-
DPS	5.63	3.00	1.31	8.63	6.00	3.75	1.87	108.08%
YoY %	87.67%	129.01%	-84.82%	43.83%	60.00%	100.53%	-	-
Horiz. %	301.07%	160.43%	70.05%	461.50%	320.86%	200.53%	100.00%	-
NAPS	1.05	0.9938	0.9863	0.9413	0.8774	0.8286	0.7987	19.94%
YoY %	5.66%	0.76%	4.78%	7.28%	5.89%	3.74%	-	-
Horiz. %	131.46%	124.43%	123.49%	117.85%	109.85%	103.74%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	4.97	6.96	7.60	4.93	4.80	4.22	3.99	-
P/RPS	0.94	2.07	4.21	0.70	0.93	1.25	2.39	-46.22%
YoY %	-54.59%	-50.83%	501.43%	-24.73%	-25.60%	-47.70%	-	-
Horiz. %	39.33%	86.61%	176.15%	29.29%	38.91%	52.30%	100.00%	-
P/EPS	11.35	28.25	63.14	6.68	9.57	13.19	27.59	-44.59%
YoY %	-59.82%	-55.26%	845.21%	-30.20%	-27.45%	-52.19%	-	-
Horiz. %	41.14%	102.39%	228.85%	24.21%	34.69%	47.81%	100.00%	-
EY	8.81	3.54	1.58	14.97	10.45	7.58	3.62	80.63%
YoY %	148.87%	124.05%	-89.45%	43.25%	37.86%	109.39%	-	-
Horiz. %	243.37%	97.79%	43.65%	413.54%	288.67%	209.39%	100.00%	-
DY	3.02	1.15	0.46	4.67	3.33	2.37	1.25	79.76%
YoY %	162.61%	150.00%	-90.15%	40.24%	40.51%	89.60%	-	-
Horiz. %	241.60%	92.00%	36.80%	373.60%	266.40%	189.60%	100.00%	-
P/NAPS	1.78	2.63	2.89	1.96	2.05	1.91	1.87	-3.22%
YoY %	-32.32%	-9.00%	47.45%	-4.39%	7.33%	2.14%	-	-
Horiz. %	95.19%	140.64%	154.55%	104.81%	109.63%	102.14%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	15/03/18	12/12/17	14/09/17	28/06/17	16/03/17	13/12/16	15/09/16	-
Price	4.54	6.01	7.30	6.85	5.16	4.11	4.15	-
P/RPS	0.86	1.79	4.04	0.98	1.00	1.21	2.49	-50.67%
YoY %	-51.96%	-55.69%	312.24%	-2.00%	-17.36%	-51.41%	-	-
Horiz. %	34.54%	71.89%	162.25%	39.36%	40.16%	48.59%	100.00%	-
P/EPS	10.37	24.40	60.65	9.28	10.29	12.85	28.70	-49.17%
YoY %	-57.50%	-59.77%	553.56%	-9.82%	-19.92%	-55.23%	-	-
Horiz. %	36.13%	85.02%	211.32%	32.33%	35.85%	44.77%	100.00%	-
EY	9.64	4.10	1.65	10.77	9.72	7.78	3.48	96.87%
YoY %	135.12%	148.48%	-84.68%	10.80%	24.94%	123.56%	-	-
Horiz. %	277.01%	117.82%	47.41%	309.48%	279.31%	223.56%	100.00%	-
DY	3.30	1.33	0.48	3.36	3.10	2.43	1.20	95.92%
YoY %	148.12%	177.08%	-85.71%	8.39%	27.57%	102.50%	-	-
Horiz. %	275.00%	110.83%	40.00%	280.00%	258.33%	202.50%	100.00%	-
P/NAPS	1.62	2.27	2.78	2.73	2.21	1.86	1.95	-11.59%
YoY %	-28.63%	-18.35%	1.83%	23.53%	18.82%	-4.62%	-	-
Horiz. %	83.08%	116.41%	142.56%	140.00%	113.33%	95.38%	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