T-O (am): 1.75 (08:59:00)
Last updated: 16:59
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
08 Mar 23 | Q3 Jan 23 | 3 | 30 Apr 23 | 281.83 | 26.36 | 20.52 | 7.3% | 2.00 | 4.73 | 17.8% | 9.9% | 17.9% | 23.1% | ||||||||
12 Dec 22 | Q2 Oct 22 | 2 | 30 Apr 23 | 343.04 | 33.07 | 24.98 | 7.3% | 2.30 | 5.76 | 0.6% | 205.6% | 4.0% | 46.3% | ||||||||
12 Sep 22 | Q1 Jul 22 | 1 | 30 Apr 23 | 340.91 | 31.99 | 24.03 | 7.0% | 2.20 | 5.54 | 32.0% | 11.6% | 10.7% | 14.2% | ||||||||
23 Jun 22 | Q4 Apr 22 | 4 | 30 Apr 22 | 258.32 | 34.06 | 26.89 | 10.4% | 2.50 | 6.20 | 17.4% | 13.2% | 0.8% | 12.2% | ||||||||
18 Mar 22 | Q3 Jan 22 | 3 | 30 Apr 22 | 312.83 | 34.87 | 26.68 | 8.5% | 2.00 | 6.15 | 178.7% | 14.9% | 56.2% | 45.5% | ||||||||
27 Dec 21 | Q2 Oct 21 | 2 | 30 Apr 22 | 112.26 | 20.22 | 17.08 | 15.2% | 2.00 | 3.94 | 63.3% | 58.3% | 18.9% | 18.0% | ||||||||
14 Sep 21 | Q1 Jul 21 | 1 | 30 Apr 22 | 305.57 | 27.86 | 21.05 | 6.9% | 0.00 | 4.86 | 2.7% | 4.7% | 31.3% | 21.3% | ||||||||
23 Jun 21 | Q4 Apr 21 | 4 | 30 Apr 21 | 297.54 | 41.63 | 30.62 | 10.3% | 2.80 | 7.06 | 19.1% | 13.0% | 37.5% | 6.5% | ||||||||
08 Mar 21 | Q3 Jan 21 | 3 | 30 Apr 21 | 367.82 | 61.38 | 48.95 | 13.3% | 4.50 | 11.29 | 36.7% | 17.3% | 135.0% | 49.9% | ||||||||
03 Dec 20 | Q2 Oct 20 | 2 | 30 Apr 21 | 269.10 | 27.11 | 20.84 | 7.7% | 1.80 | 4.81 | 7.8% | 10.7% | 22.1% | 30.2% | ||||||||
08 Sep 20 | Q1 Jul 20 | 1 | 30 Apr 21 | 291.99 | 35.20 | 26.76 | 9.2% | 2.00 | 6.17 | 10.9% | 10.8% | 7.0% | 12.3% | ||||||||
22 Jun 20 | Q4 Apr 20 | 4 | 30 Apr 20 | 263.38 | 36.74 | 28.77 | 10.9% | 1.50 | 6.64 | 16.0% | 12.3% | 11.9% | 32.0% | ||||||||
09 Mar 20 | Q3 Jan 20 | 3 | 30 Apr 20 | 313.55 | 42.25 | 32.66 | 10.4% | 2.80 | 7.53 | 4.0% | 1.5% | 9.3% | 8.3% | ||||||||
10 Dec 19 | Q2 Oct 19 | 2 | 30 Apr 20 | 301.33 | 38.14 | 29.87 | 9.9% | 2.50 | 6.89 | 7.9% | 17.8% | 2.1% | 28.7% | ||||||||
11 Sep 19 | Q1 Jul 19 | 1 | 30 Apr 20 | 327.33 | 40.19 | 30.51 | 9.3% | 7.00 | 18.76 | 39.5% | 19.6% | 40.0% | 38.6% | ||||||||
21 Jun 19 | Q4 Apr 19 | 4 | 30 Apr 19 | 234.62 | 26.77 | 21.78 | 9.3% | 5.00 | 13.39 | 24.1% | 6.4% | 38.9% | 8.2% | ||||||||
18 Mar 19 | Q3 Jan 19 | 3 | 30 Apr 19 | 309.00 | 46.81 | 35.62 | 11.5% | 8.00 | 21.89 | 20.8% | 1.4% | 53.5% | 14.4% | ||||||||
12 Dec 18 | Q2 Oct 18 | 2 | 30 Apr 19 | 255.76 | 30.43 | 23.21 | 9.1% | 5.00 | 14.26 | 6.6% | 1.4% | 5.4% | 13.2% | ||||||||
12 Sep 18 | Q1 Jul 18 | 1 | 30 Apr 19 | 273.74 | 29.09 | 22.01 | 8.0% | 5.00 | 13.53 | 24.1% | 6.8% | 9.3% | 12.4% | ||||||||
22 Jun 18 | Q4 Apr 18 | 4 | 30 Apr 18 | 220.59 | 22.68 | 20.14 | 9.1% | 5.00 | 12.37 | 29.6% | 26.4% | 35.3% | 47.7% | ||||||||
15 Mar 18 | Q3 Jan 18 | 3 | 30 Apr 18 | 313.30 | 43.46 | 31.14 | 9.9% | 7.00 | 19.14 | 24.2% | 8.4% | 51.9% | 5.4% | ||||||||
12 Dec 17 | Q2 Oct 17 | 2 | 30 Apr 18 | 252.32 | 27.06 | 20.50 | 8.1% | 4.50 | 12.60 | 14.1% | 9.8% | 4.7% | 28.1% | ||||||||
14 Sep 17 | Q1 Jul 17 | 1 | 30 Apr 18 | 293.71 | 25.70 | 19.59 | 6.7% | 3.50 | 12.04 | 2.0% | 8.2% | 49.1% | 16.8% | ||||||||
28 Jun 17 | Q4 Apr 17 | 4 | 30 Apr 17 | 299.64 | 45.60 | 38.50 | 12.8% | 7.00 | 23.66 | 3.6% | 54.5% | 30.3% | 104.3% | ||||||||
16 Mar 17 | Q3 Jan 17 | 3 | 30 Apr 17 | 289.12 | 40.12 | 29.55 | 10.2% | 6.00 | 18.16 | 3.3% | 7.5% | 3.6% | 13.4% | ||||||||
13 Dec 16 | Q2 Oct 16 | 2 | 30 Apr 17 | 279.79 | 37.56 | 28.52 | 10.2% | 5.00 | 17.53 | 3.1% | 41.8% | 21.2% | 31.9% | ||||||||
15 Sep 16 | Q1 Jul 16 | 1 | 30 Apr 17 | 271.39 | 30.98 | 23.53 | 8.7% | 5.00 | 14.46 | 39.9% | 40.0% | 24.9% | 51.1% | ||||||||
23 Jun 16 | Q4 Apr 16 | 4 | 30 Apr 16 | 193.99 | 23.96 | 18.84 | 9.7% | 5.00 | 11.58 | 27.9% | 9.8% | 27.7% | 14.0% | ||||||||
18 Mar 16 | Q3 Jan 16 | 3 | 30 Apr 16 | 268.92 | 34.15 | 26.07 | 9.7% | 5.00 | 16.02 | 36.3% | 34.2% | 20.5% | 49.0% | ||||||||
22 Dec 15 | Q2 Oct 15 | 2 | 30 Apr 16 | 197.34 | 28.68 | 21.63 | 11.0% | 8.00 | 19.94 | 1.8% | 21.8% | 38.9% | 170.3% | ||||||||
09 Sep 15 | Q1 Jul 15 | 1 | 30 Apr 16 | 193.82 | 20.48 | 15.57 | 8.0% | 0.00 | 14.35 | 9.7% | 9.3% | 5.8% | 54.4% | ||||||||
23 Jun 15 | Q4 Apr 15 | 4 | 30 Apr 15 | 176.73 | 22.05 | 16.54 | 9.4% | 10.00 | 15.24 | 11.8% | 8.8% | 5.5% | 94.7% | ||||||||
16 Mar 15 | 31/01/15 | 3 | 30/04/15 | 200.38 | 23.09 | 17.49 | 8.7% | 5.00 | 16.12 | 23.7% | 7.1% | 118.6% | 17.9% |
EPS | 22.22 sen |
Trailing PE (Sector Median: 11.6) | 8.0 |
PEG | 8.0 |
Altman Z | 2.8 |
Beaver | 1.354 |
Current Ratio | 11.63 |
Debt-Equity (DE) Ratio | 0.09 |
FCF Yield | 12.65 % |
Revenue QoQ | -17.84 % |
Revenue YoY | -9.91% |
Profit QoQ | -17.86 % |
Profit YoY | -23.07 % |
Profit Margin (Sector Median: 5.7) | 7.88 % |
ROE (ROIC: 12.03) | 12.03 % |
Dividend Per Share (DPS) | 9.0 sen |
Dividend Yield (DY) | 5.08 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 11.6) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 5.7) | |
ROE (ROIC: 10.79) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 1 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.85 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 16.25 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 85.93 |
Expected Revenue (M) | 817.62 |
Expected Growth (%) | 4.0 |
MR TAN POAY SENG added 9100.0 units announced on 20 Mar 2023 at ~RM1.76
MR TAN POAY SENG added 54000.0 units announced on 17 Mar 2023 at ~RM1.72
MR TAN POAY SENG added 88500.0 units announced on 15 Mar 2023 at ~RM1.74
MR TAN POAY SENG added 7600.0 units announced on 13 Mar 2023 at ~RM1.77
MR TAN POAY SENG added 83000.0 units announced on 08 Mar 2023 at ~RM1.75
MR TAN POAY SENG added 82700.0 units announced on 06 Mar 2023 at ~RM1.75
MR TAN POAY SENG added 9300.0 units announced on 03 Mar 2023 at ~RM1.72
MR TAN POAY SENG added 17400.0 units announced on 20 Feb 2023 at ~RM1.82
MR TAN POAY SENG added 182600.0 units announced on 17 Feb 2023 at ~RM1.84
MR TAN POAY SENG added 400000.0 units announced on 16 Feb 2023 at ~RM1.83
MR TAN POAY SENG added 70400.0 units announced on 11 Jan 2023 at ~RM1.85
MR TAN POAY SENG added 29600.0 units announced on 09 Jan 2023 at ~RM1.85
MR TAN POAY SENG added 300000.0 units announced on 06 Jan 2023 at ~RM1.83
MR TAN POAY SENG added 240000.0 units announced on 03 Jan 2023 at ~RM1.82
MR TAN POAY SENG added 482300.0 units announced on 30 Dec 2022 at ~RM1.81
MR TAN POAY SENG added 185700.0 units announced on 27 Dec 2022 at ~RM1.84
MR TAN POAY SENG added 800000.0 units announced on 23 Dec 2022 at ~RM1.83
MR TAN POAY SENG added 300000.0 units announced on 16 Dec 2022 at ~RM1.87
MR TAN POAY SENG added 1492000.0 units announced on 15 Dec 2022 at ~RM1.82
MR TAN POAY SENG added 380000.0 units announced on 12 Dec 2022 at ~RM1.82
MR TAN POAY SENG added 260400.0 units announced on 08 Dec 2022 at ~RM1.8
MR TAN POAY SENG added 237200.0 units announced on 01 Dec 2022 at ~RM1.73
MR TAN POAY SENG added 1600.0 units announced on 29 Nov 2022 at ~RM1.74
MR TAN POAY SENG added 184700.0 units announced on 17 Nov 2022 at ~RM1.72
MR TAN POAY SENG added 150000.0 units announced on 11 Nov 2022 at ~RM1.72
MR TAN POAY SENG added 270000.0 units announced on 09 Nov 2022 at ~RM1.71
MR TAN POAY SENG added 50000.0 units announced on 07 Nov 2022 at ~RM1.71
MR TAN POAY SENG added 65400.0 units announced on 04 Nov 2022 at ~RM1.71
MR TAN POAY SENG added 165400.0 units announced on 03 Nov 2022 at ~RM1.7
MR TAN POAY SENG added 100000.0 units announced on 30 Sep 2022 at ~RM1.76
MR TAN POAY SENG added 200000.0 units announced on 28 Sep 2022 at ~RM1.83
MR TAN POAY SENG added 24100.0 units announced on 12 Jul 2022 at ~RM1.9
MR TAN POAY SENG added 175900.0 units announced on 08 Jul 2022 at ~RM1.9
TAN SRI DATO' SERI TAN KOK PING added 24100.0 units announced on 29 Jun 2022 at ~RM1.92
TAN SRI DATO' TAN KOK PING added 475900.0 units announced on 27 Jun 2022 at ~RM1.9
MR TAN POAY SENG added 86600.0 units announced on 13 Jun 2022 at ~RM2.01
MR TAN POAY SENG added 201400.0 units announced on 10 Jun 2022 at ~RM2.01
MR TAN POAY SENG added 118100.0 units announced on 02 Jun 2022 at ~RM1.95
MR TAN POAY SENG added 57200.0 units announced on 30 May 2022 at ~RM1.94
MR TAN POAY SENG added 193900.0 units announced on 27 May 2022 at ~RM1.92
MR TAN POAY SENG added 42200.0 units announced on 24 May 2022 at ~RM1.92
MR TAN POAY SENG added 300600.0 units announced on 23 May 2022 at ~RM1.9
MR TAN POAY SENG added 200000.0 units announced on 20 May 2022 at ~RM1.9
MR TAN POAY SENG added 290000.0 units announced on 28 Mar 2022 at ~RM1.91
MR TAN POAY SENG added 210000.0 units announced on 25 Mar 2022 at ~RM1.91
MR TAN POAY SENG added 200000.0 units announced on 09 Mar 2022 at ~RM1.86
MR TAN POAY SENG added 100000.0 units announced on 04 Mar 2022 at ~RM1.92
TAN SRI DATO’ SERI TAN KOK PING added 315000.0 units announced on 24 Nov 2021 at ~RM1.93
MR TAN POAY SENG reduced 100000.0 units announced on 20 Sep 2021 at ~RM2.14
MR TAN POAY SENG added 90000.0 units announced on 01 Mar 2021 at ~RM2.2
TAN SRI DATO’ SERI TAN KOK PING added 230000.0 units announced on 29 Jan 2021 at ~RM2.11
MR TAN POAY SENG added 10000.0 units announced on 04 Jan 2021 at ~RM2.3
TAN SRI DATO’ SERI TAN KOK PING added 200000.0 units announced on 23 Dec 2020 at ~RM2.23
TAN SRI DATO’ SERI TAN KOK PING added 100000.0 units announced on 14 Sep 2020 at ~RM2.08
Market Cap: 768 M.
Number of Shares: 433 M.
Adjusted Float: 50.8%.
Stock highly correlated with
FACBIND (94%)
XINHWA (94%)
LHI (93%)
N2N (93%)
Magni-Tech Industries Berhad, an investment holding company, is engaged in the manufacture and distribution of inner packaging boxes for industrial and commercial use in Malaysia. It also offers flexible plastic packaging materials, and corrugated fiber board cartons and boxes. In addition, the company is involved in the manufacture and sale of garments primarily in Vietnam. The company also offers garments in the United States, Canada, and Europe. Magni-Tech Industries Berhad is based in Penang, Malaysia.
Sectors: Consumer Products, Exports, Apparels, Consumer Products & Services, Personal Goods
Code: 7087
Website: http://www.magni-tech.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 16-Aug-2021
Shareholder | Value (M) |
---|---|
Tan Poay Seng | 183.9 |
KP Holdings Sdn Bhd | 100.5 |
Tan Kok Ping (Tan Sri Dato’ Seri) | 51.25 |
Siyasi Sdn Bhd | 51.02 |
Lee Yuit Eow | 24.01 |
Eastspring Investments Small-Cap Fund | 21.17 |
Fidelity Global Intrinsic Value Investment Trust | 16.88 |
Fidelity Puritan Trust : Fidelity Series Intrinsic Opportunities Fund | 15.11 |
Tan Poay Teik | 14.88 |
Public Islamic Opportunities Fund | 9.36 |
Employees Provident Fund Board | 8.21 |
Tan Ai Ling | 7.75 |
Norges Bank | 6.6 |
H’ng Cheok Seng | 6.14 |
Public Strategic Smallcap Fund | 5.68 |
PB Smallcap Growth Fund | 4.37 |
Public Select Treasures Equity Fund | 4.22 |
Public Ehsan Mixed Assets Conservative Fund | 3.68 |
Tan Ee Ling | 3.53 |
Urusharta Jamaah Sdn Bhd | 3.45 |
South Island Holdings Sdn. Bhd. | 3.3 |
Wong Man Hong | 3.3 |
Wisdomtree Emerging Markets Smallcap Dividend Fund | 2.92 |
Fidelity Global Growth and Value Investment Trust | 2.84 |
Chang Chuen Hwa | 2.38 |
South Island Development Co Sdn Bhd | 2.3 |
DFA Emerging Market Core Equity | 2.3 |