[MAGNI] QoQ TTM Result on 30-Apr-2013 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 2.45%
YoY- 16.95%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 625,519 600,640 585,004 565,817 546,710 518,440 524,217 12.46%
PBT 54,647 47,952 49,027 48,013 46,720 44,055 42,189 18.76%
Tax -13,874 -12,162 -12,437 -12,181 -11,746 -11,010 -10,573 19.79%
NP 40,773 35,790 36,590 35,832 34,974 33,045 31,616 18.42%
-
NP to SH 40,772 35,788 36,588 35,830 34,973 33,044 31,615 18.42%
-
Tax Rate 25.39% 25.36% 25.37% 25.37% 25.14% 24.99% 25.06% -
Total Cost 584,746 564,850 548,414 529,985 511,736 485,395 492,601 12.07%
-
Net Worth 232,177 216,864 215,992 207,159 204,968 195,319 194,074 12.65%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 14,101 14,099 14,099 14,099 15,189 9,766 6,511 67.15%
Div Payout % 34.59% 39.40% 38.54% 39.35% 43.43% 29.56% 20.60% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 232,177 216,864 215,992 207,159 204,968 195,319 194,074 12.65%
NOSH 108,494 108,432 108,539 108,460 108,448 108,511 108,421 0.04%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.52% 5.96% 6.25% 6.33% 6.40% 6.37% 6.03% -
ROE 17.56% 16.50% 16.94% 17.30% 17.06% 16.92% 16.29% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 576.55 553.93 538.98 521.68 504.12 477.78 483.50 12.41%
EPS 37.58 33.00 33.71 33.04 32.25 30.45 29.16 18.37%
DPS 13.00 13.00 13.00 13.00 14.00 9.00 6.00 67.20%
NAPS 2.14 2.00 1.99 1.91 1.89 1.80 1.79 12.60%
Adjusted Per Share Value based on latest NOSH - 108,460
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 144.15 138.41 134.81 130.39 125.98 119.47 120.80 12.46%
EPS 9.40 8.25 8.43 8.26 8.06 7.61 7.29 18.41%
DPS 3.25 3.25 3.25 3.25 3.50 2.25 1.50 67.20%
NAPS 0.535 0.4997 0.4977 0.4774 0.4723 0.4501 0.4472 12.65%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.19 2.30 2.04 1.68 1.45 1.49 1.45 -
P/RPS 0.38 0.42 0.38 0.32 0.29 0.31 0.30 17.01%
P/EPS 5.83 6.97 6.05 5.09 4.50 4.89 4.97 11.19%
EY 17.16 14.35 16.52 19.66 22.24 20.44 20.11 -10.00%
DY 5.94 5.65 6.37 7.74 9.66 6.04 4.14 27.12%
P/NAPS 1.02 1.15 1.03 0.88 0.77 0.83 0.81 16.56%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 09/12/13 17/09/13 26/06/13 12/03/13 17/12/12 25/09/12 -
Price 2.38 2.46 2.04 1.95 1.46 1.45 1.62 -
P/RPS 0.41 0.44 0.38 0.37 0.29 0.30 0.34 13.25%
P/EPS 6.33 7.45 6.05 5.90 4.53 4.76 5.56 9.00%
EY 15.79 13.42 16.52 16.94 22.09 21.00 18.00 -8.34%
DY 5.46 5.28 6.37 6.67 9.59 6.21 3.70 29.52%
P/NAPS 1.11 1.23 1.03 1.02 0.77 0.81 0.91 14.12%

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