[MAGNI] QoQ TTM Result on 31-Oct-2016 [#2]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

13-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- 7.65%

YoY- 35.94%

Quarter Report

MGOtrResults 31 Oct 2016.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
TTM Result
Revenue	1,162,273	1,139,952	1,034,292	1,014,090	931,640	854,066	836,809	24.51%
YoY %	1.96%	10.22%	1.99%	8.85%	9.08%	2.06%	-	-
Horiz. %	138.89%	136.23%	123.60%	121.19%	111.33%	102.06%	100.00%	-
PBT	148,981	154,266	132,628	126,655	117,771	107,273	105,353	26.01%
YoY %	-3.43%	16.31%	4.72%	7.54%	9.79%	1.82%	-	-
Horiz. %	141.41%	146.43%	125.89%	120.22%	111.79%	101.82%	100.00%	-
Tax	-32,829	-34,171	-32,188	-29,693	-27,699	-25,158	-25,459	18.48%
YoY %	3.93%	-6.16%	-8.40%	-7.20%	-10.10%	1.18%	-	-
Horiz. %	128.95%	134.22%	126.43%	116.63%	108.80%	98.82%	100.00%	-
NP	116,152	120,095	100,440	96,962	90,072	82,115	79,894	28.36%
YoY %	-3.28%	19.57%	3.59%	7.65%	9.69%	2.78%	-	-
Horiz. %	145.38%	150.32%	125.72%	121.36%	112.74%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,158	120,100	100,447	96,959	90,070	82,114	79,896	28.36%
YoY %	-3.28%	19.57%	3.60%	7.65%	9.69%	2.78%	-	-
Horiz. %	145.39%	150.32%	125.72%	121.36%	112.73%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.04%	22.15%	24.27%	23.44%	23.52%	23.45%	24.17%	-
YoY %	-0.50%	-8.74%	3.54%	-0.34%	0.30%	-2.98%	-	-
Horiz. %	91.19%	91.64%	100.41%	96.98%	97.31%	97.02%	100.00%	-
Total Cost	1,046,121	1,019,857	933,852	917,128	841,568	771,951	756,915	24.10%
YoY %	2.58%	9.21%	1.82%	8.98%	9.02%	1.99%	-	-
Horiz. %	138.21%	134.74%	123.38%	121.17%	111.18%	101.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,985	408,457	380,816	359,550	346,589	322,203	312,401	23.37%
YoY %	4.78%	7.26%	5.91%	3.74%	7.57%	3.14%	-	-
Horiz. %	137.00%	130.75%	121.90%	115.09%	110.94%	103.14%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	34,986	37,426	34,171	32,542	33,086	24,950	24,050	28.41%
YoY %	-6.52%	9.53%	5.01%	-1.64%	32.61%	3.74%	-	-
Horiz. %	145.47%	155.62%	142.08%	135.31%	137.57%	103.74%	100.00%	-
Div Payout %	30.12%	31.16%	34.02%	33.56%	36.73%	30.38%	30.10%	-
YoY %	-3.34%	-8.41%	1.37%	-8.63%	20.90%	0.93%	-	-
Horiz. %	100.07%	103.52%	113.02%	111.50%	122.03%	100.93%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	427,985	408,457	380,816	359,550	346,589	322,203	312,401	23.37%
YoY %	4.78%	7.26%	5.91%	3.74%	7.57%	3.14%	-	-
Horiz. %	137.00%	130.75%	121.90%	115.09%	110.94%	103.14%	100.00%	-
NOSH	162,732	162,732	162,742	162,692	162,717	162,728	162,709	0.00%
YoY %	0.00%	-0.01%	0.03%	-0.02%	-0.01%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.02%	99.99%	100.00%	100.01%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	9.99%	10.54%	9.71%	9.56%	9.67%	9.61%	9.55%	-
YoY %	-5.22%	8.55%	1.57%	-1.14%	0.62%	0.63%	-	-
Horiz. %	104.61%	110.37%	101.68%	100.10%	101.26%	100.63%	100.00%	-
ROE	27.14%	29.40%	26.38%	26.97%	25.99%	25.49%	25.57%	-
YoY %	-7.69%	11.45%	-2.19%	3.77%	1.96%	-0.31%	-	-
Horiz. %	106.14%	114.98%	103.17%	105.48%	101.64%	99.69%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	714.23	700.51	635.54	623.32	572.55	524.84	514.30	24.49%
YoY %	1.96%	10.22%	1.96%	8.87%	9.09%	2.05%	-	-
Horiz. %	138.87%	136.21%	123.57%	121.20%	111.33%	102.05%	100.00%	-
EPS	71.38	73.80	61.72	59.60	55.35	50.46	49.10	28.35%
YoY %	-3.28%	19.57%	3.56%	7.68%	9.69%	2.77%	-	-
Horiz. %	145.38%	150.31%	125.70%	121.38%	112.73%	102.77%	100.00%	-
DPS	21.50	23.00	21.00	20.00	20.33	15.33	14.78	28.41%
YoY %	-6.52%	9.52%	5.00%	-1.62%	32.62%	3.72%	-	-
Horiz. %	145.47%	155.62%	142.08%	135.32%	137.55%	103.72%	100.00%	-
NAPS	2.63	2.51	2.34	2.21	2.13	1.98	1.92	23.36%
YoY %	4.78%	7.26%	5.88%	3.76%	7.58%	3.12%	-	-
Horiz. %	136.98%	130.73%	121.88%	115.10%	110.94%	103.12%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 162,692
RPS	267.84	262.69	238.34	233.69	214.69	196.81	192.84	24.51%
YoY %	1.96%	10.22%	1.99%	8.85%	9.08%	2.06%	-	-
Horiz. %	138.89%	136.22%	123.59%	121.18%	111.33%	102.06%	100.00%	-
EPS	26.77	27.68	23.15	22.34	20.76	18.92	18.41	28.37%
YoY %	-3.29%	19.57%	3.63%	7.61%	9.73%	2.77%	-	-
Horiz. %	145.41%	150.35%	125.75%	121.35%	112.76%	102.77%	100.00%	-
DPS	8.06	8.62	7.87	7.50	7.62	5.75	5.54	28.42%
YoY %	-6.50%	9.53%	4.93%	-1.57%	32.52%	3.79%	-	-
Horiz. %	145.49%	155.60%	142.06%	135.38%	137.55%	103.79%	100.00%	-
NAPS	0.9863	0.9413	0.8776	0.8286	0.7987	0.7425	0.7199	23.37%
YoY %	4.78%	7.26%	5.91%	3.74%	7.57%	3.14%	-	-
Horiz. %	137.01%	130.75%	121.91%	115.10%	110.95%	103.14%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	7.60	4.93	4.80	4.22	3.99	4.23	4.17	-
P/RPS	1.06	0.70	0.76	0.68	0.70	0.81	0.81	19.66%
YoY %	51.43%	-7.89%	11.76%	-2.86%	-13.58%	0.00%	-	-
Horiz. %	130.86%	86.42%	93.83%	83.95%	86.42%	100.00%	100.00%	-
P/EPS	10.65	6.68	7.78	7.08	7.21	8.38	8.49	16.32%
YoY %	59.43%	-14.14%	9.89%	-1.80%	-13.96%	-1.30%	-	-
Horiz. %	125.44%	78.68%	91.64%	83.39%	84.92%	98.70%	100.00%	-
EY	9.39	14.97	12.86	14.12	13.87	11.93	11.78	-14.04%
YoY %	-37.27%	16.41%	-8.92%	1.80%	16.26%	1.27%	-	-
Horiz. %	79.71%	127.08%	109.17%	119.86%	117.74%	101.27%	100.00%	-
DY	2.83	4.67	4.37	4.74	5.10	3.62	3.54	-13.87%
YoY %	-39.40%	6.86%	-7.81%	-7.06%	40.88%	2.26%	-	-
Horiz. %	79.94%	131.92%	123.45%	133.90%	144.07%	102.26%	100.00%	-
P/NAPS	2.89	1.96	2.05	1.91	1.87	2.14	2.17	21.06%
YoY %	47.45%	-4.39%	7.33%	2.14%	-12.62%	-1.38%	-	-
Horiz. %	133.18%	90.32%	94.47%	88.02%	86.18%	98.62%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	14/09/17	28/06/17	16/03/17	13/12/16	15/09/16	23/06/16	18/03/16	-
Price	7.30	6.85	5.16	4.11	4.15	4.12	4.48	-
P/RPS	1.02	0.98	0.81	0.66	0.72	0.79	0.87	11.19%
YoY %	4.08%	20.99%	22.73%	-8.33%	-8.86%	-9.20%	-	-
Horiz. %	117.24%	112.64%	93.10%	75.86%	82.76%	90.80%	100.00%	-
P/EPS	10.23	9.28	8.36	6.90	7.50	8.16	9.12	7.96%
YoY %	10.24%	11.00%	21.16%	-8.00%	-8.09%	-10.53%	-	-
Horiz. %	112.17%	101.75%	91.67%	75.66%	82.24%	89.47%	100.00%	-
EY	9.78	10.77	11.96	14.50	13.34	12.25	10.96	-7.31%
YoY %	-9.19%	-9.95%	-17.52%	8.70%	8.90%	11.77%	-	-
Horiz. %	89.23%	98.27%	109.12%	132.30%	121.72%	111.77%	100.00%	-
DY	2.95	3.36	4.07	4.87	4.90	3.72	3.30	-7.20%
YoY %	-12.20%	-17.44%	-16.43%	-0.61%	31.72%	12.73%	-	-
Horiz. %	89.39%	101.82%	123.33%	147.58%	148.48%	112.73%	100.00%	-
P/NAPS	2.78	2.73	2.21	1.86	1.95	2.08	2.33	12.50%
YoY %	1.83%	23.53%	18.82%	-4.62%	-6.25%	-10.73%	-	-
Horiz. %	119.31%	117.17%	94.85%	79.83%	83.69%	89.27%	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