[MAGNI] QoQ Annualized Quarter Result on 31-Jul-2010 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 24.98%
YoY- 48.74%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 443,657 463,086 463,246 465,148 376,717 397,361 402,526 6.72%
PBT 23,259 27,710 29,658 27,504 21,798 23,533 21,014 7.02%
Tax -5,999 -6,914 -7,456 -6,888 -5,302 -6,224 -5,752 2.85%
NP 17,260 20,796 22,202 20,616 16,496 17,309 15,262 8.57%
-
NP to SH 17,258 20,794 22,202 20,616 16,496 17,312 15,266 8.54%
-
Tax Rate 25.79% 24.95% 25.14% 25.04% 24.32% 26.45% 27.37% -
Total Cost 426,397 442,290 441,044 444,532 360,221 380,052 387,264 6.64%
-
Net Worth 157,455 155,441 150,153 152,136 147,045 142,886 137,746 9.35%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 6,215 - - - 7,766 - - -
Div Payout % 36.01% - - - 47.08% - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 157,455 155,441 150,153 152,136 147,045 142,886 137,746 9.35%
NOSH 103,589 103,627 103,554 103,493 103,553 103,540 103,568 0.01%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 3.89% 4.49% 4.79% 4.43% 4.38% 4.36% 3.79% -
ROE 10.96% 13.38% 14.79% 13.55% 11.22% 12.12% 11.08% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 428.28 446.87 447.35 449.44 363.79 383.77 388.66 6.70%
EPS 16.66 20.07 21.44 19.92 15.93 16.72 14.74 8.52%
DPS 6.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.52 1.50 1.45 1.47 1.42 1.38 1.33 9.33%
Adjusted Per Share Value based on latest NOSH - 103,493
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 102.24 106.71 106.75 107.19 86.81 91.57 92.76 6.72%
EPS 3.98 4.79 5.12 4.75 3.80 3.99 3.52 8.55%
DPS 1.43 0.00 0.00 0.00 1.79 0.00 0.00 -
NAPS 0.3628 0.3582 0.346 0.3506 0.3389 0.3293 0.3174 9.34%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.33 1.13 1.29 1.09 1.20 0.95 0.98 -
P/RPS 0.31 0.25 0.29 0.24 0.33 0.25 0.25 15.46%
P/EPS 7.98 5.63 6.02 5.47 7.53 5.68 6.65 12.96%
EY 12.53 17.76 16.62 18.28 13.28 17.60 15.04 -11.49%
DY 4.51 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.88 0.75 0.89 0.74 0.85 0.69 0.74 12.28%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/06/11 30/03/11 30/12/10 28/09/10 30/06/10 30/03/10 30/12/09 -
Price 1.39 1.10 1.12 1.08 1.17 1.00 0.94 -
P/RPS 0.32 0.25 0.25 0.24 0.32 0.26 0.24 21.20%
P/EPS 8.34 5.48 5.22 5.42 7.34 5.98 6.38 19.61%
EY 11.99 18.24 19.14 18.44 13.62 16.72 15.68 -16.42%
DY 4.32 0.00 0.00 0.00 6.41 0.00 0.00 -
P/NAPS 0.91 0.73 0.77 0.73 0.82 0.72 0.71 18.04%

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