[MAGNI] YoY Cumulative Quarter Result on 31-Jan-2020 [#3]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

09-Mar-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Jan-2020 [#3]

Profit Trend

QoQ- 54.1%

YoY- 15.09%

Quarter Report

Magni- Quarter ended 31 Jan 2020.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Cumulative Result
Revenue	965,772	730,653	928,915	942,205	838,493	859,334	840,307	2.34%
YoY %	32.18%	-21.34%	-1.41%	12.37%	-2.43%	2.26%	-	-
Horiz. %	114.93%	86.95%	110.54%	112.13%	99.78%	102.26%	100.00%	-
PBT	91,417	82,951	123,685	120,584	106,335	96,216	108,663	-2.83%
YoY %	10.21%	-32.93%	2.57%	13.40%	10.52%	-11.45%	-	-
Horiz. %	84.13%	76.34%	113.82%	110.97%	97.86%	88.55%	100.00%	-
Tax	-21,886	-18,151	-27,119	-27,543	-25,493	-24,987	-27,068	-3.47%
YoY %	-20.58%	33.07%	1.54%	-8.04%	-2.03%	7.69%	-	-
Horiz. %	80.86%	67.06%	100.19%	101.75%	94.18%	92.31%	100.00%	-
NP	69,531	64,800	96,566	93,041	80,842	71,229	81,595	-2.63%
YoY %	7.30%	-32.90%	3.79%	15.09%	13.50%	-12.70%	-	-
Horiz. %	85.21%	79.42%	118.35%	114.03%	99.08%	87.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,531	64,800	96,544	93,041	80,842	71,230	81,604	-2.63%
YoY %	7.30%	-32.88%	3.77%	15.09%	13.49%	-12.71%	-	-
Horiz. %	85.21%	79.41%	118.31%	114.02%	99.07%	87.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.94%	21.88%	21.93%	22.84%	23.97%	25.97%	24.91%	-
YoY %	9.41%	-0.23%	-3.98%	-4.71%	-7.70%	4.26%	-	-
Horiz. %	96.11%	87.84%	88.04%	91.69%	96.23%	104.26%	100.00%	-
Total Cost	896,241	665,853	832,349	849,164	757,651	788,105	758,712	2.81%
YoY %	34.60%	-20.00%	-1.98%	12.08%	-3.86%	3.87%	-	-
Horiz. %	118.13%	87.76%	109.71%	111.92%	99.86%	103.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	801,884	736,866	680,518	594,238	520,742	455,649	380,764	13.20%
YoY %	8.82%	8.28%	14.52%	14.11%	14.29%	19.67%	-	-
Horiz. %	210.60%	193.52%	178.72%	156.06%	136.76%	119.67%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Dividend
Div	28,174	17,338	35,976	34,396	29,291	24,409	26,035	1.32%
YoY %	62.50%	-51.81%	4.59%	17.43%	20.00%	-6.25%	-	-
Horiz. %	108.22%	66.59%	138.18%	132.11%	112.51%	93.75%	100.00%	-
Div Payout %	40.52%	26.76%	37.26%	36.97%	36.23%	34.27%	31.90%	-
YoY %	51.42%	-28.18%	0.78%	2.04%	5.72%	7.43%	-	-
Horiz. %	127.02%	83.89%	116.80%	115.89%	113.57%	107.43%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Equity
Net Worth	801,884	736,866	680,518	594,238	520,742	455,649	380,764	13.20%
YoY %	8.82%	8.28%	14.52%	14.11%	14.29%	19.67%	-	-
Horiz. %	210.60%	193.52%	178.72%	156.06%	136.76%	119.67%	100.00%	-
NOSH	433,950	433,950	433,950	433,950	162,732	162,732	162,719	17.75%
YoY %	0.00%	0.00%	0.00%	166.67%	0.00%	0.01%	-	-
Horiz. %	266.69%	266.69%	266.69%	266.69%	100.01%	100.01%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Ratio Analysis
NP Margin	7.20%	8.87%	10.40%	9.87%	9.64%	8.29%	9.71%	-
YoY %	-18.83%	-14.71%	5.37%	2.39%	16.28%	-14.62%	-	-
Horiz. %	74.15%	91.35%	107.11%	101.65%	99.28%	85.38%	100.00%	-
ROE	8.67%	8.79%	14.19%	15.66%	15.52%	15.63%	21.43%	-
YoY %	-1.37%	-38.05%	-9.39%	0.90%	-0.70%	-27.06%	-	-
Horiz. %	40.46%	41.02%	66.22%	73.08%	72.42%	72.94%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Per Share
RPS	222.81	168.57	214.31	217.22	515.26	528.07	516.41	-13.06%
YoY %	32.18%	-21.34%	-1.34%	-57.84%	-2.43%	2.26%	-	-
Horiz. %	43.15%	32.64%	41.50%	42.06%	99.78%	102.26%	100.00%	-
EPS	16.04	14.95	22.27	21.45	49.68	43.77	50.15	-17.29%
YoY %	7.29%	-32.87%	3.82%	-56.82%	13.50%	-12.72%	-	-
Horiz. %	31.98%	29.81%	44.41%	42.77%	99.06%	87.28%	100.00%	-
DPS	6.50	4.00	8.30	7.93	18.00	15.00	16.00	-13.93%
YoY %	62.50%	-51.81%	4.67%	-55.94%	20.00%	-6.25%	-	-
Horiz. %	40.62%	25.00%	51.88%	49.56%	112.50%	93.75%	100.00%	-
NAPS	1.85	1.70	1.57	1.37	3.20	2.80	2.34	-3.83%
YoY %	8.82%	8.28%	14.60%	-57.19%	14.29%	19.66%	-	-
Horiz. %	79.06%	72.65%	67.09%	58.55%	136.75%	119.66%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 433,950
RPS	222.55	168.37	214.06	217.12	193.22	198.03	193.64	2.34%
YoY %	32.18%	-21.34%	-1.41%	12.37%	-2.43%	2.27%	-	-
Horiz. %	114.93%	86.95%	110.55%	112.13%	99.78%	102.27%	100.00%	-
EPS	16.02	14.93	22.25	21.44	18.63	16.41	18.80	-2.63%
YoY %	7.30%	-32.90%	3.78%	15.08%	13.53%	-12.71%	-	-
Horiz. %	85.21%	79.41%	118.35%	114.04%	99.10%	87.29%	100.00%	-
DPS	6.49	4.00	8.29	7.93	6.75	5.63	6.00	1.31%
YoY %	62.25%	-51.75%	4.54%	17.48%	19.89%	-6.17%	-	-
Horiz. %	108.17%	66.67%	138.17%	132.17%	112.50%	93.83%	100.00%	-
NAPS	1.8479	1.698	1.5682	1.3694	1.20	1.05	0.8774	13.21%
YoY %	8.83%	8.28%	14.52%	14.12%	14.29%	19.67%	-	-
Horiz. %	210.61%	193.53%	178.73%	156.07%	136.77%	119.67%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	-
Price	1.85	1.94	2.11	2.45	4.36	4.97	4.80	-
P/RPS	0.83	1.15	0.98	1.13	0.85	0.94	0.93	-1.87%
YoY %	-27.83%	17.35%	-13.27%	32.94%	-9.57%	1.08%	-	-
Horiz. %	89.25%	123.66%	105.38%	121.51%	91.40%	101.08%	100.00%	-
P/EPS	11.53	12.98	9.47	11.42	8.78	11.35	9.57	3.15%
YoY %	-11.17%	37.06%	-17.08%	30.07%	-22.64%	18.60%	-	-
Horiz. %	120.48%	135.63%	98.96%	119.33%	91.75%	118.60%	100.00%	-
EY	8.67	7.71	10.56	8.76	11.39	8.81	10.45	-3.06%
YoY %	12.45%	-26.99%	20.55%	-23.09%	29.28%	-15.69%	-	-
Horiz. %	82.97%	73.78%	101.05%	83.83%	109.00%	84.31%	100.00%	-
DY	3.51	2.06	3.93	3.24	4.13	3.02	3.33	0.88%
YoY %	70.39%	-47.58%	21.30%	-21.55%	36.75%	-9.31%	-	-
Horiz. %	105.41%	61.86%	118.02%	97.30%	124.02%	90.69%	100.00%	-
P/NAPS	1.00	1.14	1.34	1.79	1.36	1.78	2.05	-11.27%
YoY %	-12.28%	-14.93%	-25.14%	31.62%	-23.60%	-13.17%	-	-
Horiz. %	48.78%	55.61%	65.37%	87.32%	66.34%	86.83%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	09/03/23	18/03/22	08/03/21	09/03/20	18/03/19	15/03/18	16/03/17	-
Price	1.77	1.92	2.34	2.05	4.66	4.54	5.16	-
P/RPS	0.79	1.14	1.09	0.94	0.90	0.86	1.00	-3.85%
YoY %	-30.70%	4.59%	15.96%	4.44%	4.65%	-14.00%	-	-
Horiz. %	79.00%	114.00%	109.00%	94.00%	90.00%	86.00%	100.00%	-
P/EPS	11.03	12.84	10.51	9.56	9.38	10.37	10.29	1.16%
YoY %	-14.10%	22.17%	9.94%	1.92%	-9.55%	0.78%	-	-
Horiz. %	107.19%	124.78%	102.14%	92.91%	91.16%	100.78%	100.00%	-
EY	9.06	7.79	9.52	10.46	10.66	9.64	9.72	-1.16%
YoY %	16.30%	-18.17%	-8.99%	-1.88%	10.58%	-0.82%	-	-
Horiz. %	93.21%	80.14%	97.94%	107.61%	109.67%	99.18%	100.00%	-
DY	3.67	2.08	3.55	3.87	3.86	3.30	3.10	2.85%
YoY %	76.44%	-41.41%	-8.27%	0.26%	16.97%	6.45%	-	-
Horiz. %	118.39%	67.10%	114.52%	124.84%	124.52%	106.45%	100.00%	-
P/NAPS	0.96	1.13	1.49	1.50	1.46	1.62	2.21	-12.96%
YoY %	-15.04%	-24.16%	-0.67%	2.74%	-9.88%	-26.70%	-	-
Horiz. %	43.44%	51.13%	67.42%	67.87%	66.06%	73.30%	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