[MAGNI] QoQ Quarter Result on 31-Jul-2017 [#1]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

14-Sep-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jul-2017 [#1]

Profit Trend

QoQ- -49.12%

YoY- -16.75%

Quarter Report

MGOtrResults 31 July 2017.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Quarter Result
Revenue	220,593	313,303	252,318	293,713	299,645	289,123	279,792	-14.69%
YoY %	-29.59%	24.17%	-14.09%	-1.98%	3.64%	3.33%	-	-
Horiz. %	78.84%	111.98%	90.18%	104.98%	107.10%	103.33%	100.00%	-
PBT	22,683	43,461	27,060	25,695	45,603	40,124	37,559	-28.61%
YoY %	-47.81%	60.61%	5.31%	-43.66%	13.66%	6.83%	-	-
Horiz. %	60.39%	115.71%	72.05%	68.41%	121.42%	106.83%	100.00%	-
Tax	-2,546	-12,319	-6,560	-6,108	-7,103	-10,580	-9,038	-57.12%
YoY %	79.33%	-87.79%	-7.40%	14.01%	32.86%	-17.06%	-	-
Horiz. %	28.17%	136.30%	72.58%	67.58%	78.59%	117.06%	100.00%	-
NP	20,137	31,142	20,500	19,587	38,500	29,544	28,521	-20.76%
YoY %	-35.34%	51.91%	4.66%	-49.12%	30.31%	3.59%	-	-
Horiz. %	70.60%	109.19%	71.88%	68.68%	134.99%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,137	31,143	20,500	19,587	38,497	29,554	28,520	-20.75%
YoY %	-35.34%	51.92%	4.66%	-49.12%	30.26%	3.63%	-	-
Horiz. %	70.61%	109.20%	71.88%	68.68%	134.98%	103.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.22%	28.34%	24.24%	23.77%	15.58%	26.37%	24.06%	-
YoY %	-60.41%	16.91%	1.98%	52.57%	-40.92%	9.60%	-	-
Horiz. %	46.63%	117.79%	100.75%	98.79%	64.75%	109.60%	100.00%	-
Total Cost	200,456	282,161	231,818	274,126	261,145	259,579	251,271	-14.01%
YoY %	-28.96%	21.72%	-15.43%	4.97%	0.60%	3.31%	-	-
Horiz. %	79.78%	112.29%	92.26%	109.10%	103.93%	103.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	465,413	455,649	431,239	427,985	408,457	380,816	359,550	18.82%
YoY %	2.14%	5.66%	0.76%	4.78%	7.26%	5.91%	-	-
Horiz. %	129.44%	126.73%	119.94%	119.03%	113.60%	105.91%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Dividend
Div	8,136	11,391	7,322	5,695	11,391	9,764	8,134	0.01%
YoY %	-28.58%	55.57%	28.57%	-50.00%	16.66%	20.04%	-	-
Horiz. %	100.02%	140.04%	90.02%	70.01%	140.04%	120.04%	100.00%	-
Div Payout %	40.41%	36.58%	35.72%	29.08%	29.59%	33.04%	28.52%	-
YoY %	10.47%	2.41%	22.83%	-1.72%	-10.44%	15.85%	-	-
Horiz. %	141.69%	128.26%	125.25%	101.96%	103.75%	115.85%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Equity
Net Worth	465,413	455,649	431,239	427,985	408,457	380,816	359,550	18.82%
YoY %	2.14%	5.66%	0.76%	4.78%	7.26%	5.91%	-	-
Horiz. %	129.44%	126.73%	119.94%	119.03%	113.60%	105.91%	100.00%	-
NOSH	162,732	162,732	162,732	162,732	162,732	162,742	162,692	0.01%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.01%	0.03%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.03%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Ratio Analysis
NP Margin	9.13%	9.94%	8.12%	6.67%	12.85%	10.22%	10.19%	-
YoY %	-8.15%	22.41%	21.74%	-48.09%	25.73%	0.29%	-	-
Horiz. %	89.60%	97.55%	79.69%	65.46%	126.10%	100.29%	100.00%	-
ROE	4.33%	6.83%	4.75%	4.58%	9.42%	7.76%	7.93%	-
YoY %	-36.60%	43.79%	3.71%	-51.38%	21.39%	-2.14%	-	-
Horiz. %	54.60%	86.13%	59.90%	57.76%	118.79%	97.86%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Per Share
RPS	135.56	192.53	155.05	180.49	184.13	177.66	171.98	-14.70%
YoY %	-29.59%	24.17%	-14.09%	-1.98%	3.64%	3.30%	-	-
Horiz. %	78.82%	111.95%	90.16%	104.95%	107.06%	103.30%	100.00%	-
EPS	12.37	19.14	12.60	12.04	23.66	18.16	17.53	-20.78%
YoY %	-35.37%	51.90%	4.65%	-49.11%	30.29%	3.59%	-	-
Horiz. %	70.56%	109.18%	71.88%	68.68%	134.97%	103.59%	100.00%	-
DPS	5.00	7.00	4.50	3.50	7.00	6.00	5.00	0.00%
YoY %	-28.57%	55.56%	28.57%	-50.00%	16.67%	20.00%	-	-
Horiz. %	100.00%	140.00%	90.00%	70.00%	140.00%	120.00%	100.00%	-
NAPS	2.86	2.80	2.65	2.63	2.51	2.34	2.21	18.81%
YoY %	2.14%	5.66%	0.76%	4.78%	7.26%	5.88%	-	-
Horiz. %	129.41%	126.70%	119.91%	119.00%	113.57%	105.88%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 162,732
RPS	50.83	72.20	58.14	67.68	69.05	66.63	64.48	-14.70%
YoY %	-29.60%	24.18%	-14.10%	-1.98%	3.63%	3.33%	-	-
Horiz. %	78.83%	111.97%	90.17%	104.96%	107.09%	103.33%	100.00%	-
EPS	4.64	7.18	4.72	4.51	8.87	6.81	6.57	-20.74%
YoY %	-35.38%	52.12%	4.66%	-49.15%	30.25%	3.65%	-	-
Horiz. %	70.62%	109.28%	71.84%	68.65%	135.01%	103.65%	100.00%	-
DPS	1.88	2.63	1.69	1.31	2.63	2.25	1.87	0.35%
YoY %	-28.52%	55.62%	29.01%	-50.19%	16.89%	20.32%	-	-
Horiz. %	100.53%	140.64%	90.37%	70.05%	140.64%	120.32%	100.00%	-
NAPS	1.0725	1.05	0.9938	0.9863	0.9413	0.8776	0.8286	18.82%
YoY %	2.14%	5.66%	0.76%	4.78%	7.26%	5.91%	-	-
Horiz. %	129.44%	126.72%	119.94%	119.03%	113.60%	105.91%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	-
Price	4.51	4.97	6.96	7.60	4.93	4.80	4.22	-
P/RPS	3.33	2.58	4.49	4.21	2.68	2.70	2.45	22.77%
YoY %	29.07%	-42.54%	6.65%	57.09%	-0.74%	10.20%	-	-
Horiz. %	135.92%	105.31%	183.27%	171.84%	109.39%	110.20%	100.00%	-
P/EPS	36.45	25.97	55.25	63.14	20.84	26.43	24.07	31.97%
YoY %	40.35%	-53.00%	-12.50%	202.98%	-21.15%	9.80%	-	-
Horiz. %	151.43%	107.89%	229.54%	262.32%	86.58%	109.80%	100.00%	-
EY	2.74	3.85	1.81	1.58	4.80	3.78	4.15	-24.23%
YoY %	-28.83%	112.71%	14.56%	-67.08%	26.98%	-8.92%	-	-
Horiz. %	66.02%	92.77%	43.61%	38.07%	115.66%	91.08%	100.00%	-
DY	1.11	1.41	0.65	0.46	1.42	1.25	1.18	-4.00%
YoY %	-21.28%	116.92%	41.30%	-67.61%	13.60%	5.93%	-	-
Horiz. %	94.07%	119.49%	55.08%	38.98%	120.34%	105.93%	100.00%	-
P/NAPS	1.58	1.78	2.63	2.89	1.96	2.05	1.91	-11.90%
YoY %	-11.24%	-32.32%	-9.00%	47.45%	-4.39%	7.33%	-	-
Horiz. %	82.72%	93.19%	137.70%	151.31%	102.62%	107.33%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Announcement Date
Date	22/06/18	15/03/18	12/12/17	14/09/17	28/06/17	16/03/17	13/12/16	-
Price	5.10	4.54	6.01	7.30	6.85	5.16	4.11	-
P/RPS	3.76	2.36	3.88	4.04	3.72	2.90	2.39	35.37%
YoY %	59.32%	-39.18%	-3.96%	8.60%	28.28%	21.34%	-	-
Horiz. %	157.32%	98.74%	162.34%	169.04%	155.65%	121.34%	100.00%	-
P/EPS	41.21	23.72	47.71	60.65	28.96	28.41	23.45	45.77%
YoY %	73.74%	-50.28%	-21.34%	109.43%	1.94%	21.15%	-	-
Horiz. %	175.74%	101.15%	203.45%	258.64%	123.50%	121.15%	100.00%	-
EY	2.43	4.22	2.10	1.65	3.45	3.52	4.27	-31.39%
YoY %	-42.42%	100.95%	27.27%	-52.17%	-1.99%	-17.56%	-	-
Horiz. %	56.91%	98.83%	49.18%	38.64%	80.80%	82.44%	100.00%	-
DY	0.98	1.54	0.75	0.48	1.02	1.16	1.22	-13.62%
YoY %	-36.36%	105.33%	56.25%	-52.94%	-12.07%	-4.92%	-	-
Horiz. %	80.33%	126.23%	61.48%	39.34%	83.61%	95.08%	100.00%	-
P/NAPS	1.78	1.62	2.27	2.78	2.73	2.21	1.86	-2.89%
YoY %	9.88%	-28.63%	-18.35%	1.83%	23.53%	18.82%	-	-
Horiz. %	95.70%	87.10%	122.04%	149.46%	146.77%	118.82%	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