[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 13.4%
YoY- 37.7%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 463,246 465,148 376,717 397,361 402,526 452,172 388,094 12.48%
PBT 29,658 27,504 21,798 23,533 21,014 18,904 15,736 52.40%
Tax -7,456 -6,888 -5,302 -6,224 -5,752 -5,048 -4,197 46.52%
NP 22,202 20,616 16,496 17,309 15,262 13,856 11,539 54.51%
-
NP to SH 22,202 20,616 16,496 17,312 15,266 13,860 11,543 54.47%
-
Tax Rate 25.14% 25.04% 24.32% 26.45% 27.37% 26.70% 26.67% -
Total Cost 441,044 444,532 360,221 380,052 387,264 438,316 376,555 11.08%
-
Net Worth 150,153 152,136 147,045 142,886 137,746 138,600 135,708 6.95%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - 7,766 - - - 5,179 -
Div Payout % - - 47.08% - - - 44.87% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 150,153 152,136 147,045 142,886 137,746 138,600 135,708 6.95%
NOSH 103,554 103,493 103,553 103,540 103,568 103,432 103,594 -0.02%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 4.79% 4.43% 4.38% 4.36% 3.79% 3.06% 2.97% -
ROE 14.79% 13.55% 11.22% 12.12% 11.08% 10.00% 8.51% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 447.35 449.44 363.79 383.77 388.66 437.16 374.63 12.51%
EPS 21.44 19.92 15.93 16.72 14.74 13.40 11.14 54.54%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 1.45 1.47 1.42 1.38 1.33 1.34 1.31 6.98%
Adjusted Per Share Value based on latest NOSH - 103,500
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 106.92 107.35 86.94 91.71 92.90 104.36 89.57 12.49%
EPS 5.12 4.76 3.81 4.00 3.52 3.20 2.66 54.55%
DPS 0.00 0.00 1.79 0.00 0.00 0.00 1.20 -
NAPS 0.3465 0.3511 0.3394 0.3298 0.3179 0.3199 0.3132 6.94%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.29 1.09 1.20 0.95 0.98 0.84 0.81 -
P/RPS 0.29 0.24 0.33 0.25 0.25 0.19 0.22 20.16%
P/EPS 6.02 5.47 7.53 5.68 6.65 6.27 7.27 -11.78%
EY 16.62 18.28 13.28 17.60 15.04 15.95 13.76 13.37%
DY 0.00 0.00 6.25 0.00 0.00 0.00 6.17 -
P/NAPS 0.89 0.74 0.85 0.69 0.74 0.63 0.62 27.16%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/12/10 28/09/10 30/06/10 30/03/10 30/12/09 28/09/09 30/06/09 -
Price 1.12 1.08 1.17 1.00 0.94 0.90 0.86 -
P/RPS 0.25 0.24 0.32 0.26 0.24 0.21 0.23 5.70%
P/EPS 5.22 5.42 7.34 5.98 6.38 6.72 7.72 -22.90%
EY 19.14 18.44 13.62 16.72 15.68 14.89 12.96 29.59%
DY 0.00 0.00 6.41 0.00 0.00 0.00 5.81 -
P/NAPS 0.77 0.73 0.82 0.72 0.71 0.67 0.66 10.79%

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
Post a Comment