[MAGNI] QoQ TTM Result on 31-Jan-2009 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 2.35%
YoY- -1.9%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 391,513 400,240 388,094 376,110 358,702 346,283 339,658 9.90%
PBT 16,840 16,209 15,736 13,677 13,317 12,680 13,037 18.55%
Tax -4,479 -4,285 -4,196 -3,304 -3,182 -2,872 -2,881 34.09%
NP 12,361 11,924 11,540 10,373 10,135 9,808 10,156 13.95%
-
NP to SH 12,364 11,928 11,544 10,377 10,139 9,812 10,159 13.95%
-
Tax Rate 26.60% 26.44% 26.66% 24.16% 23.89% 22.65% 22.10% -
Total Cost 379,152 388,316 376,554 365,737 348,567 336,475 329,502 9.78%
-
Net Worth 137,896 138,600 103,517 133,384 135,803 95,203 127,773 5.19%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 5,175 5,175 5,175 4,575 4,575 4,575 4,575 8.53%
Div Payout % 41.86% 43.39% 44.84% 44.09% 45.12% 46.63% 45.04% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 137,896 138,600 103,517 133,384 135,803 95,203 127,773 5.19%
NOSH 103,681 103,432 103,517 103,399 103,666 74,963 103,043 0.41%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 3.16% 2.98% 2.97% 2.76% 2.83% 2.83% 2.99% -
ROE 8.97% 8.61% 11.15% 7.78% 7.47% 10.31% 7.95% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 377.61 386.96 374.91 363.75 346.01 461.94 329.63 9.45%
EPS 11.92 11.53 11.15 10.04 9.78 13.09 9.86 13.44%
DPS 5.00 5.00 5.00 4.42 4.41 6.10 4.44 8.21%
NAPS 1.33 1.34 1.00 1.29 1.31 1.27 1.24 4.76%
Adjusted Per Share Value based on latest NOSH - 103,399
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 90.36 92.37 89.57 86.80 82.79 79.92 78.39 9.90%
EPS 2.85 2.75 2.66 2.39 2.34 2.26 2.34 14.00%
DPS 1.19 1.19 1.19 1.06 1.06 1.06 1.06 7.99%
NAPS 0.3183 0.3199 0.2389 0.3078 0.3134 0.2197 0.2949 5.20%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.98 0.84 0.81 0.86 0.82 0.88 0.98 -
P/RPS 0.26 0.22 0.22 0.24 0.24 0.19 0.30 -9.07%
P/EPS 8.22 7.28 7.26 8.57 8.38 6.72 9.94 -11.86%
EY 12.17 13.73 13.77 11.67 11.93 14.87 10.06 13.49%
DY 5.10 5.95 6.17 5.15 5.38 6.94 4.53 8.19%
P/NAPS 0.74 0.63 0.81 0.67 0.63 0.69 0.79 -4.25%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 28/09/09 30/06/09 27/03/09 30/12/08 23/09/08 30/06/08 -
Price 0.94 0.90 0.86 0.75 0.79 0.75 0.89 -
P/RPS 0.25 0.23 0.23 0.21 0.23 0.16 0.27 -4.98%
P/EPS 7.88 7.80 7.71 7.47 8.08 5.73 9.03 -8.65%
EY 12.69 12.81 12.97 13.38 12.38 17.45 11.08 9.43%
DY 5.32 5.56 5.81 5.90 5.59 8.14 4.99 4.34%
P/NAPS 0.71 0.67 0.86 0.58 0.60 0.59 0.72 -0.92%

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