[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2018 [#3]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

15-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 77.69%

YoY- -12.71%

Quarter Report

MGOtrResults 31 Jan 2018.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Cumulative Result
Revenue	529,497	273,741	1,079,927	859,334	546,031	293,713	1,139,952	-39.93%
YoY %	93.43%	-74.65%	25.67%	57.38%	85.91%	-74.23%	-	-
Horiz. %	46.45%	24.01%	94.73%	75.38%	47.90%	25.77%	100.00%	-
PBT	59,521	29,093	118,899	96,216	52,755	25,695	154,266	-46.90%
YoY %	104.59%	-75.53%	23.58%	82.38%	105.31%	-83.34%	-	-
Horiz. %	38.58%	18.86%	77.07%	62.37%	34.20%	16.66%	100.00%	-
Tax	-14,303	-7,081	-27,533	-24,987	-12,668	-6,108	-34,171	-43.95%
YoY %	-101.99%	74.28%	-10.19%	-97.25%	-107.40%	82.13%	-	-
Horiz. %	41.86%	20.72%	80.57%	73.12%	37.07%	17.87%	100.00%	-
NP	45,218	22,012	91,366	71,229	40,087	19,587	120,095	-47.76%
YoY %	105.42%	-75.91%	28.27%	77.69%	104.66%	-83.69%	-	-
Horiz. %	37.65%	18.33%	76.08%	59.31%	33.38%	16.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,218	22,012	91,367	71,230	40,087	19,587	120,101	-47.76%
YoY %	105.42%	-75.91%	28.27%	77.69%	104.66%	-83.69%	-	-
Horiz. %	37.65%	18.33%	76.08%	59.31%	33.38%	16.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.03%	24.34%	23.16%	25.97%	24.01%	23.77%	22.15%	-
YoY %	-1.27%	5.09%	-10.82%	8.16%	1.01%	7.31%	-	-
Horiz. %	108.49%	109.89%	104.56%	117.25%	108.40%	107.31%	100.00%	-
Total Cost	484,279	251,729	988,561	788,105	505,944	274,126	1,019,857	-39.05%
YoY %	92.38%	-74.54%	25.44%	55.77%	84.57%	-73.12%	-	-
Horiz. %	47.48%	24.68%	96.93%	77.28%	49.61%	26.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	493,077	486,568	465,413	455,649	431,239	427,985	408,457	13.33%
YoY %	1.34%	4.55%	2.14%	5.66%	0.76%	4.78%	-	-
Horiz. %	120.72%	119.12%	113.94%	111.55%	105.58%	104.78%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	16,273	8,136	32,546	24,409	13,018	5,695	37,428	-42.52%
YoY %	100.01%	-75.00%	33.34%	87.50%	128.59%	-84.78%	-	-
Horiz. %	43.48%	21.74%	86.96%	65.22%	34.78%	15.22%	100.00%	-
Div Payout %	35.99%	36.96%	35.62%	34.27%	32.48%	29.08%	31.16%	-
YoY %	-2.62%	3.76%	3.94%	5.51%	11.69%	-6.68%	-	-
Horiz. %	115.50%	118.61%	114.31%	109.98%	104.24%	93.32%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	493,077	486,568	465,413	455,649	431,239	427,985	408,457	13.33%
YoY %	1.34%	4.55%	2.14%	5.66%	0.76%	4.78%	-	-
Horiz. %	120.72%	119.12%	113.94%	111.55%	105.58%	104.78%	100.00%	-
NOSH	162,732	162,732	162,732	162,732	162,732	162,732	162,732	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	8.54%	8.04%	8.46%	8.29%	7.34%	6.67%	10.54%	-
YoY %	6.22%	-4.96%	2.05%	12.94%	10.04%	-36.72%	-	-
Horiz. %	81.02%	76.28%	80.27%	78.65%	69.64%	63.28%	100.00%	-
ROE	9.17%	4.52%	19.63%	15.63%	9.30%	4.58%	29.40%	-
YoY %	102.88%	-76.97%	25.59%	68.06%	103.06%	-84.42%	-	-
Horiz. %	31.19%	15.37%	66.77%	53.16%	31.63%	15.58%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	325.38	168.22	663.62	528.07	335.54	180.49	700.51	-39.93%
YoY %	93.43%	-74.65%	25.67%	57.38%	85.91%	-74.23%	-	-
Horiz. %	46.45%	24.01%	94.73%	75.38%	47.90%	25.77%	100.00%	-
EPS	27.79	13.53	56.15	43.77	24.63	12.04	73.80	-47.76%
YoY %	105.40%	-75.90%	28.28%	77.71%	104.57%	-83.69%	-	-
Horiz. %	37.66%	18.33%	76.08%	59.31%	33.37%	16.31%	100.00%	-
DPS	10.00	5.00	20.00	15.00	8.00	3.50	23.00	-42.52%
YoY %	100.00%	-75.00%	33.33%	87.50%	128.57%	-84.78%	-	-
Horiz. %	43.48%	21.74%	86.96%	65.22%	34.78%	15.22%	100.00%	-
NAPS	3.03	2.99	2.86	2.80	2.65	2.63	2.51	13.33%
YoY %	1.34%	4.55%	2.14%	5.66%	0.76%	4.78%	-	-
Horiz. %	120.72%	119.12%	113.94%	111.55%	105.58%	104.78%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 162,732
RPS	122.21	63.18	249.24	198.33	126.02	67.79	263.10	-39.93%
YoY %	93.43%	-74.65%	25.67%	57.38%	85.90%	-74.23%	-	-
Horiz. %	46.45%	24.01%	94.73%	75.38%	47.90%	25.77%	100.00%	-
EPS	10.44	5.08	21.09	16.44	9.25	4.52	27.72	-47.75%
YoY %	105.51%	-75.91%	28.28%	77.73%	104.65%	-83.69%	-	-
Horiz. %	37.66%	18.33%	76.08%	59.31%	33.37%	16.31%	100.00%	-
DPS	3.76	1.88	7.51	5.63	3.00	1.31	8.64	-42.48%
YoY %	100.00%	-74.97%	33.39%	87.67%	129.01%	-84.84%	-	-
Horiz. %	43.52%	21.76%	86.92%	65.16%	34.72%	15.16%	100.00%	-
NAPS	1.138	1.123	1.0742	1.0516	0.9953	0.9878	0.9427	13.33%
YoY %	1.34%	4.54%	2.15%	5.66%	0.76%	4.78%	-	-
Horiz. %	120.72%	119.13%	113.95%	111.55%	105.58%	104.78%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	4.45	4.80	4.51	4.97	6.96	7.60	4.93	-
P/RPS	1.37	2.85	0.68	0.94	2.07	4.21	0.70	56.27%
YoY %	-51.93%	319.12%	-27.66%	-54.59%	-50.83%	501.43%	-	-
Horiz. %	195.71%	407.14%	97.14%	134.29%	295.71%	601.43%	100.00%	-
P/EPS	16.01	35.49	8.03	11.35	28.25	63.14	6.68	78.80%
YoY %	-54.89%	341.97%	-29.25%	-59.82%	-55.26%	845.21%	-	-
Horiz. %	239.67%	531.29%	120.21%	169.91%	422.90%	945.21%	100.00%	-
EY	6.24	2.82	12.45	8.81	3.54	1.58	14.97	-44.11%
YoY %	121.28%	-77.35%	41.32%	148.87%	124.05%	-89.45%	-	-
Horiz. %	41.68%	18.84%	83.17%	58.85%	23.65%	10.55%	100.00%	-
DY	2.25	1.04	4.43	3.02	1.15	0.46	4.67	-38.46%
YoY %	116.35%	-76.52%	46.69%	162.61%	150.00%	-90.15%	-	-
Horiz. %	48.18%	22.27%	94.86%	64.67%	24.63%	9.85%	100.00%	-
P/NAPS	1.47	1.61	1.58	1.78	2.63	2.89	1.96	-17.40%
YoY %	-8.70%	1.90%	-11.24%	-32.32%	-9.00%	47.45%	-	-
Horiz. %	75.00%	82.14%	80.61%	90.82%	134.18%	147.45%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	12/12/18	12/09/18	22/06/18	15/03/18	12/12/17	14/09/17	28/06/17	-
Price	4.15	4.68	5.10	4.54	6.01	7.30	6.85	-
P/RPS	1.28	2.78	0.77	0.86	1.79	4.04	0.98	19.42%
YoY %	-53.96%	261.04%	-10.47%	-51.96%	-55.69%	312.24%	-	-
Horiz. %	130.61%	283.67%	78.57%	87.76%	182.65%	412.24%	100.00%	-
P/EPS	14.94	34.60	9.08	10.37	24.40	60.65	9.28	37.24%
YoY %	-56.82%	281.06%	-12.44%	-57.50%	-59.77%	553.56%	-	-
Horiz. %	160.99%	372.84%	97.84%	111.75%	262.93%	653.56%	100.00%	-
EY	6.70	2.89	11.01	9.64	4.10	1.65	10.77	-27.06%
YoY %	131.83%	-73.75%	14.21%	135.12%	148.48%	-84.68%	-	-
Horiz. %	62.21%	26.83%	102.23%	89.51%	38.07%	15.32%	100.00%	-
DY	2.41	1.07	3.92	3.30	1.33	0.48	3.36	-19.82%
YoY %	125.23%	-72.70%	18.79%	148.12%	177.08%	-85.71%	-	-
Horiz. %	71.73%	31.85%	116.67%	98.21%	39.58%	14.29%	100.00%	-
P/NAPS	1.37	1.57	1.78	1.62	2.27	2.78	2.73	-36.77%
YoY %	-12.74%	-11.80%	9.88%	-28.63%	-18.35%	1.83%	-	-
Horiz. %	50.18%	57.51%	65.20%	59.34%	83.15%	101.83%	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