[MAGNI] QoQ TTM Result on 30-Apr-2011 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- -9.68%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 512,885 494,654 469,084 443,657 426,011 407,077 379,961 22.07%
PBT 34,723 30,177 26,268 23,259 24,931 26,120 23,948 28.01%
Tax -8,879 -7,766 -6,758 -5,999 -5,820 -6,154 -5,762 33.30%
NP 25,844 22,411 19,510 17,260 19,111 19,966 18,186 26.31%
-
NP to SH 25,843 22,409 19,508 17,258 19,108 19,964 18,185 26.32%
-
Tax Rate 25.57% 25.73% 25.73% 25.79% 23.34% 23.56% 24.06% -
Total Cost 487,041 472,243 449,574 426,397 406,900 387,111 361,775 21.85%
-
Net Worth 180,056 171,321 164,065 157,889 155,357 150,229 152,136 11.85%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 6,232 6,232 6,232 6,232 7,769 7,769 7,769 -13.63%
Div Payout % 24.12% 27.81% 31.95% 36.11% 40.66% 38.92% 42.73% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 180,056 171,321 164,065 157,889 155,357 150,229 152,136 11.85%
NOSH 108,467 108,431 105,170 103,874 103,571 103,606 103,493 3.17%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 5.04% 4.53% 4.16% 3.89% 4.49% 4.90% 4.79% -
ROE 14.35% 13.08% 11.89% 10.93% 12.30% 13.29% 11.95% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 472.85 456.19 446.02 427.11 411.32 392.91 367.13 18.32%
EPS 23.83 20.67 18.55 16.61 18.45 19.27 17.57 22.45%
DPS 5.75 5.75 6.00 6.00 7.50 7.50 7.50 -16.19%
NAPS 1.66 1.58 1.56 1.52 1.50 1.45 1.47 8.41%
Adjusted Per Share Value based on latest NOSH - 103,874
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 118.37 114.16 108.26 102.39 98.32 93.95 87.69 22.07%
EPS 5.96 5.17 4.50 3.98 4.41 4.61 4.20 26.19%
DPS 1.44 1.44 1.44 1.44 1.79 1.79 1.79 -13.46%
NAPS 0.4156 0.3954 0.3787 0.3644 0.3586 0.3467 0.3511 11.86%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.26 1.29 1.15 1.33 1.13 1.29 1.09 -
P/RPS 0.27 0.28 0.26 0.31 0.27 0.33 0.30 -6.76%
P/EPS 5.29 6.24 6.20 8.01 6.12 6.69 6.20 -10.01%
EY 18.91 16.02 16.13 12.49 16.33 14.94 16.12 11.19%
DY 4.56 4.46 5.22 4.51 6.64 5.81 6.88 -23.92%
P/NAPS 0.76 0.82 0.74 0.88 0.75 0.89 0.74 1.78%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 21/03/12 15/12/11 26/09/11 30/06/11 30/03/11 30/12/10 28/09/10 -
Price 1.22 1.23 1.11 1.39 1.10 1.12 1.08 -
P/RPS 0.26 0.27 0.25 0.33 0.27 0.29 0.29 -7.00%
P/EPS 5.12 5.95 5.98 8.37 5.96 5.81 6.15 -11.47%
EY 19.53 16.80 16.71 11.95 16.77 17.20 16.27 12.90%
DY 4.71 4.67 5.41 4.32 6.82 6.70 6.94 -22.71%
P/NAPS 0.73 0.78 0.71 0.91 0.73 0.77 0.73 0.00%

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