[MAGNI] QoQ TTM 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- 1.47%

YoY- 9.24%

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
TTM Result
Revenue	1,063,393	1,059,955	1,079,927	1,158,979	1,134,799	1,162,273	1,139,952	-4.51%
YoY %	0.32%	-1.85%	-6.82%	2.13%	-2.36%	1.96%	-	-
Horiz. %	93.28%	92.98%	94.73%	101.67%	99.55%	101.96%	100.00%	-
PBT	125,665	122,297	118,899	141,819	138,482	148,981	154,266	-12.74%
YoY %	2.75%	2.86%	-16.16%	2.41%	-7.05%	-3.43%	-	-
Horiz. %	81.46%	79.28%	77.07%	91.93%	89.77%	96.57%	100.00%	-
Tax	-29,168	-28,506	-27,533	-32,090	-30,351	-32,829	-34,171	-9.98%
YoY %	-2.32%	-3.53%	14.20%	-5.73%	7.55%	3.93%	-	-
Horiz. %	85.36%	83.42%	80.57%	93.91%	88.82%	96.07%	100.00%	-
NP	96,497	93,791	91,366	109,729	108,131	116,152	120,095	-13.53%
YoY %	2.89%	2.65%	-16.73%	1.48%	-6.91%	-3.28%	-	-
Horiz. %	80.35%	78.10%	76.08%	91.37%	90.04%	96.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,498	93,792	91,367	109,727	108,138	116,158	120,100	-13.53%
YoY %	2.89%	2.65%	-16.73%	1.47%	-6.90%	-3.28%	-	-
Horiz. %	80.35%	78.09%	76.08%	91.36%	90.04%	96.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.21%	23.31%	23.16%	22.63%	21.92%	22.04%	22.15%	-
YoY %	-0.43%	0.65%	2.34%	3.24%	-0.54%	-0.50%	-	-
Horiz. %	104.79%	105.24%	104.56%	102.17%	98.96%	99.50%	100.00%	-
Total Cost	966,896	966,164	988,561	1,049,250	1,026,668	1,046,121	1,019,857	-3.48%
YoY %	0.08%	-2.27%	-5.78%	2.20%	-1.86%	2.58%	-	-
Horiz. %	94.81%	94.74%	96.93%	102.88%	100.67%	102.58%	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	35,801	34,987	32,546	35,801	34,174	34,986	37,426	-2.90%
YoY %	2.33%	7.50%	-9.09%	4.76%	-2.32%	-6.52%	-	-
Horiz. %	95.66%	93.48%	86.96%	95.66%	91.31%	93.48%	100.00%	-
Div Payout %	37.10%	37.30%	35.62%	32.63%	31.60%	30.12%	31.16%	-
YoY %	-0.54%	4.72%	9.16%	3.26%	4.91%	-3.34%	-	-
Horiz. %	119.06%	119.70%	114.31%	104.72%	101.41%	96.66%	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	9.07%	8.85%	8.46%	9.47%	9.53%	9.99%	10.54%	-
YoY %	2.49%	4.61%	-10.67%	-0.63%	-4.60%	-5.22%	-	-
Horiz. %	86.05%	83.97%	80.27%	89.85%	90.42%	94.78%	100.00%	-
ROE	19.57%	19.28%	19.63%	24.08%	25.08%	27.14%	29.40%	-
YoY %	1.50%	-1.78%	-18.48%	-3.99%	-7.59%	-7.69%	-	-
Horiz. %	66.56%	65.58%	66.77%	81.90%	85.31%	92.31%	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	653.46	651.35	663.62	712.20	697.34	714.23	700.51	-4.51%
YoY %	0.32%	-1.85%	-6.82%	2.13%	-2.36%	1.96%	-	-
Horiz. %	93.28%	92.98%	94.73%	101.67%	99.55%	101.96%	100.00%	-
EPS	59.30	57.64	56.15	67.43	66.45	71.38	73.80	-13.53%
YoY %	2.88%	2.65%	-16.73%	1.47%	-6.91%	-3.28%	-	-
Horiz. %	80.35%	78.10%	76.08%	91.37%	90.04%	96.72%	100.00%	-
DPS	22.00	21.50	20.00	22.00	21.00	21.50	23.00	-2.91%
YoY %	2.33%	7.50%	-9.09%	4.76%	-2.33%	-6.52%	-	-
Horiz. %	95.65%	93.48%	86.96%	95.65%	91.30%	93.48%	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	245.43	244.63	249.24	267.49	261.91	268.25	263.10	-4.51%
YoY %	0.33%	-1.85%	-6.82%	2.13%	-2.36%	1.96%	-	-
Horiz. %	93.28%	92.98%	94.73%	101.67%	99.55%	101.96%	100.00%	-
EPS	22.27	21.65	21.09	25.32	24.96	26.81	27.72	-13.54%
YoY %	2.86%	2.66%	-16.71%	1.44%	-6.90%	-3.28%	-	-
Horiz. %	80.34%	78.10%	76.08%	91.34%	90.04%	96.72%	100.00%	-
DPS	8.26	8.07	7.51	8.26	7.89	8.07	8.64	-2.94%
YoY %	2.35%	7.46%	-9.08%	4.69%	-2.23%	-6.60%	-	-
Horiz. %	95.60%	93.40%	86.92%	95.60%	91.32%	93.40%	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	0.68	0.74	0.68	0.70	1.00	1.06	0.70	-1.90%
YoY %	-8.11%	8.82%	-2.86%	-30.00%	-5.66%	51.43%	-	-
Horiz. %	97.14%	105.71%	97.14%	100.00%	142.86%	151.43%	100.00%	-
P/EPS	7.50	8.33	8.03	7.37	10.47	10.65	6.68	8.00%
YoY %	-9.96%	3.74%	8.96%	-29.61%	-1.69%	59.43%	-	-
Horiz. %	112.28%	124.70%	120.21%	110.33%	156.74%	159.43%	100.00%	-
EY	13.33	12.01	12.45	13.57	9.55	9.39	14.97	-7.42%
YoY %	10.99%	-3.53%	-8.25%	42.09%	1.70%	-37.27%	-	-
Horiz. %	89.04%	80.23%	83.17%	90.65%	63.79%	62.73%	100.00%	-
DY	4.94	4.48	4.43	4.43	3.02	2.83	4.67	3.80%
YoY %	10.27%	1.13%	0.00%	46.69%	6.71%	-39.40%	-	-
Horiz. %	105.78%	95.93%	94.86%	94.86%	64.67%	60.60%	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	0.64	0.72	0.77	0.64	0.86	1.02	0.98	-24.66%
YoY %	-11.11%	-6.49%	20.31%	-25.58%	-15.69%	4.08%	-	-
Horiz. %	65.31%	73.47%	78.57%	65.31%	87.76%	104.08%	100.00%	-
P/EPS	7.00	8.12	9.08	6.73	9.04	10.23	9.28	-17.09%
YoY %	-13.79%	-10.57%	34.92%	-25.55%	-11.63%	10.24%	-	-
Horiz. %	75.43%	87.50%	97.84%	72.52%	97.41%	110.24%	100.00%	-
EY	14.29	12.32	11.01	14.85	11.06	9.78	10.77	20.68%
YoY %	15.99%	11.90%	-25.86%	34.27%	13.09%	-9.19%	-	-
Horiz. %	132.68%	114.39%	102.23%	137.88%	102.69%	90.81%	100.00%	-
DY	5.30	4.59	3.92	4.85	3.49	2.95	3.36	35.39%
YoY %	15.47%	17.09%	-19.18%	38.97%	18.31%	-12.20%	-	-
Horiz. %	157.74%	136.61%	116.67%	144.35%	103.87%	87.80%	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