[MAGNI] QoQ TTM Result on 30-Apr-2012 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 18.55%
YoY- 77.53%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 546,710 518,440 524,217 534,123 512,885 494,654 469,084 10.69%
PBT 46,720 44,055 42,189 40,894 34,723 30,177 26,268 46.54%
Tax -11,746 -11,010 -10,573 -10,256 -8,879 -7,766 -6,758 44.31%
NP 34,974 33,045 31,616 30,638 25,844 22,411 19,510 47.30%
-
NP to SH 34,973 33,044 31,615 30,638 25,843 22,409 19,508 47.31%
-
Tax Rate 25.14% 24.99% 25.06% 25.08% 25.57% 25.73% 25.73% -
Total Cost 511,736 485,395 492,601 503,485 487,041 472,243 449,574 8.97%
-
Net Worth 204,968 195,319 194,074 186,656 180,056 171,321 164,065 15.91%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 15,189 9,766 6,511 9,766 6,232 6,232 6,232 80.61%
Div Payout % 43.43% 29.56% 20.60% 31.88% 24.12% 27.81% 31.95% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 204,968 195,319 194,074 186,656 180,056 171,321 164,065 15.91%
NOSH 108,448 108,511 108,421 108,521 108,467 108,431 105,170 2.05%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 6.40% 6.37% 6.03% 5.74% 5.04% 4.53% 4.16% -
ROE 17.06% 16.92% 16.29% 16.41% 14.35% 13.08% 11.89% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 504.12 477.78 483.50 492.18 472.85 456.19 446.02 8.46%
EPS 32.25 30.45 29.16 28.23 23.83 20.67 18.55 44.34%
DPS 14.00 9.00 6.00 9.00 5.75 5.75 6.00 75.46%
NAPS 1.89 1.80 1.79 1.72 1.66 1.58 1.56 13.58%
Adjusted Per Share Value based on latest NOSH - 108,521
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 125.98 119.47 120.80 123.08 118.19 113.99 108.10 10.69%
EPS 8.06 7.61 7.29 7.06 5.96 5.16 4.50 47.22%
DPS 3.50 2.25 1.50 2.25 1.44 1.44 1.44 80.28%
NAPS 0.4723 0.4501 0.4472 0.4301 0.4149 0.3948 0.3781 15.90%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.45 1.49 1.45 1.31 1.26 1.29 1.15 -
P/RPS 0.29 0.31 0.30 0.27 0.27 0.28 0.26 7.51%
P/EPS 4.50 4.89 4.97 4.64 5.29 6.24 6.20 -19.15%
EY 22.24 20.44 20.11 21.55 18.91 16.02 16.13 23.75%
DY 9.66 6.04 4.14 6.87 4.56 4.46 5.22 50.45%
P/NAPS 0.77 0.83 0.81 0.76 0.76 0.82 0.74 2.67%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 12/03/13 17/12/12 25/09/12 28/06/12 21/03/12 15/12/11 26/09/11 -
Price 1.46 1.45 1.62 1.47 1.22 1.23 1.11 -
P/RPS 0.29 0.30 0.34 0.30 0.26 0.27 0.25 10.35%
P/EPS 4.53 4.76 5.56 5.21 5.12 5.95 5.98 -16.83%
EY 22.09 21.00 18.00 19.21 19.53 16.80 16.71 20.34%
DY 9.59 6.21 3.70 6.12 4.71 4.67 5.41 46.21%
P/NAPS 0.77 0.81 0.91 0.85 0.73 0.78 0.71 5.53%

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