[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
09-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 1.85%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 708,960 651,273 651,776 603,520 603,980 565,817 572,173 15.40%
PBT 53,796 55,412 59,609 49,694 48,776 48,013 50,764 3.95%
Tax -13,460 -13,461 -14,998 -12,460 -12,216 -12,181 -12,741 3.73%
NP 40,336 41,951 44,610 37,234 36,560 35,832 38,022 4.02%
-
NP to SH 40,336 41,950 44,610 37,232 36,556 35,830 38,021 4.03%
-
Tax Rate 25.02% 24.29% 25.16% 25.07% 25.05% 25.37% 25.10% -
Total Cost 668,624 609,322 607,165 566,286 567,420 529,985 534,150 16.19%
-
Net Worth 245,052 235,406 232,166 216,969 215,992 207,232 205,080 12.64%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 14,102 7,232 - - 14,104 7,233 -
Div Payout % - 33.62% 16.21% - - 39.37% 19.03% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 245,052 235,406 232,166 216,969 215,992 207,232 205,080 12.64%
NOSH 108,430 108,482 108,488 108,484 108,539 108,498 108,508 -0.04%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 5.69% 6.44% 6.84% 6.17% 6.05% 6.33% 6.65% -
ROE 16.46% 17.82% 19.21% 17.16% 16.92% 17.29% 18.54% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 653.84 600.35 600.78 556.32 556.46 521.50 527.31 15.46%
EPS 37.20 38.67 41.12 34.32 33.68 33.03 35.04 4.07%
DPS 0.00 13.00 6.67 0.00 0.00 13.00 6.67 -
NAPS 2.26 2.17 2.14 2.00 1.99 1.91 1.89 12.69%
Adjusted Per Share Value based on latest NOSH - 108,432
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 163.37 150.08 150.20 139.08 139.18 130.39 131.85 15.40%
EPS 9.30 9.67 10.28 8.58 8.42 8.26 8.76 4.07%
DPS 0.00 3.25 1.67 0.00 0.00 3.25 1.67 -
NAPS 0.5647 0.5425 0.535 0.50 0.4977 0.4775 0.4726 12.63%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 3.16 2.69 2.19 2.30 2.04 1.68 1.45 -
P/RPS 0.48 0.45 0.36 0.41 0.37 0.32 0.27 46.90%
P/EPS 8.49 6.96 5.33 6.70 6.06 5.09 4.14 61.62%
EY 11.77 14.38 18.78 14.92 16.51 19.66 24.17 -38.18%
DY 0.00 4.83 3.04 0.00 0.00 7.74 4.60 -
P/NAPS 1.40 1.24 1.02 1.15 1.03 0.88 0.77 49.13%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 12/09/14 26/06/14 26/03/14 09/12/13 17/09/13 26/06/13 12/03/13 -
Price 3.05 3.01 2.38 2.46 2.04 1.95 1.46 -
P/RPS 0.47 0.50 0.40 0.44 0.37 0.37 0.28 41.37%
P/EPS 8.20 7.78 5.79 7.17 6.06 5.90 4.17 57.15%
EY 12.20 12.85 17.28 13.95 16.51 16.94 24.00 -36.38%
DY 0.00 4.32 2.80 0.00 0.00 6.67 4.57 -
P/NAPS 1.35 1.39 1.11 1.23 1.03 1.02 0.77 45.54%

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