[MAGNI] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
17-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 2.03%
YoY- 9.04%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 651,273 651,776 603,520 603,980 565,817 572,173 533,874 14.21%
PBT 55,412 59,609 49,694 48,776 48,013 50,764 49,816 7.37%
Tax -13,461 -14,998 -12,460 -12,216 -12,181 -12,741 -12,498 5.08%
NP 41,951 44,610 37,234 36,560 35,832 38,022 37,318 8.13%
-
NP to SH 41,950 44,610 37,232 36,556 35,830 38,021 37,316 8.13%
-
Tax Rate 24.29% 25.16% 25.07% 25.05% 25.37% 25.10% 25.09% -
Total Cost 609,322 607,165 566,286 567,420 529,985 534,150 496,556 14.66%
-
Net Worth 235,406 232,166 216,969 215,992 207,232 205,080 195,258 13.31%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 14,102 7,232 - - 14,104 7,233 - -
Div Payout % 33.62% 16.21% - - 39.37% 19.03% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 235,406 232,166 216,969 215,992 207,232 205,080 195,258 13.31%
NOSH 108,482 108,488 108,484 108,539 108,498 108,508 108,476 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.44% 6.84% 6.17% 6.05% 6.33% 6.65% 6.99% -
ROE 17.82% 19.21% 17.16% 16.92% 17.29% 18.54% 19.11% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 600.35 600.78 556.32 556.46 521.50 527.31 492.16 14.20%
EPS 38.67 41.12 34.32 33.68 33.03 35.04 34.40 8.13%
DPS 13.00 6.67 0.00 0.00 13.00 6.67 0.00 -
NAPS 2.17 2.14 2.00 1.99 1.91 1.89 1.80 13.31%
Adjusted Per Share Value based on latest NOSH - 108,539
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 150.08 150.20 139.08 139.18 130.39 131.85 123.03 14.20%
EPS 9.67 10.28 8.58 8.42 8.26 8.76 8.60 8.15%
DPS 3.25 1.67 0.00 0.00 3.25 1.67 0.00 -
NAPS 0.5425 0.535 0.50 0.4977 0.4775 0.4726 0.45 13.31%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.69 2.19 2.30 2.04 1.68 1.45 1.49 -
P/RPS 0.45 0.36 0.41 0.37 0.32 0.27 0.30 31.13%
P/EPS 6.96 5.33 6.70 6.06 5.09 4.14 4.33 37.33%
EY 14.38 18.78 14.92 16.51 19.66 24.17 23.09 -27.13%
DY 4.83 3.04 0.00 0.00 7.74 4.60 0.00 -
P/NAPS 1.24 1.02 1.15 1.03 0.88 0.77 0.83 30.78%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 26/03/14 09/12/13 17/09/13 26/06/13 12/03/13 17/12/12 -
Price 3.01 2.38 2.46 2.04 1.95 1.46 1.45 -
P/RPS 0.50 0.40 0.44 0.37 0.37 0.28 0.29 43.92%
P/EPS 7.78 5.79 7.17 6.06 5.90 4.17 4.22 50.52%
EY 12.85 17.28 13.95 16.51 16.94 24.00 23.72 -33.61%
DY 4.32 2.80 0.00 0.00 6.67 4.57 0.00 -
P/NAPS 1.39 1.11 1.23 1.03 1.02 0.77 0.81 43.47%

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