[MAGNI] QoQ TTM Result on 31-Jan-2011 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -4.29%
YoY- 26.55%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 494,654 469,084 443,657 426,011 407,077 379,961 376,717 19.85%
PBT 30,177 26,268 23,259 24,931 26,120 23,948 21,798 24.14%
Tax -7,766 -6,758 -5,999 -5,820 -6,154 -5,762 -5,302 28.88%
NP 22,411 19,510 17,260 19,111 19,966 18,186 16,496 22.59%
-
NP to SH 22,409 19,508 17,258 19,108 19,964 18,185 16,496 22.58%
-
Tax Rate 25.73% 25.73% 25.79% 23.34% 23.56% 24.06% 24.32% -
Total Cost 472,243 449,574 426,397 406,900 387,111 361,775 360,221 19.72%
-
Net Worth 171,321 164,065 157,889 155,357 150,229 152,136 147,110 10.66%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 6,232 6,232 6,232 7,769 7,769 7,769 7,769 -13.63%
Div Payout % 27.81% 31.95% 36.11% 40.66% 38.92% 42.73% 47.10% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 171,321 164,065 157,889 155,357 150,229 152,136 147,110 10.66%
NOSH 108,431 105,170 103,874 103,571 103,606 103,493 103,598 3.07%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 4.53% 4.16% 3.89% 4.49% 4.90% 4.79% 4.38% -
ROE 13.08% 11.89% 10.93% 12.30% 13.29% 11.95% 11.21% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 456.19 446.02 427.11 411.32 392.91 367.13 363.63 16.27%
EPS 20.67 18.55 16.61 18.45 19.27 17.57 15.92 18.95%
DPS 5.75 6.00 6.00 7.50 7.50 7.50 7.50 -16.19%
NAPS 1.58 1.56 1.52 1.50 1.45 1.47 1.42 7.35%
Adjusted Per Share Value based on latest NOSH - 103,571
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 113.99 108.10 102.24 98.17 93.81 87.56 86.81 19.85%
EPS 5.16 4.50 3.98 4.40 4.60 4.19 3.80 22.55%
DPS 1.44 1.44 1.44 1.79 1.79 1.79 1.79 -13.46%
NAPS 0.3948 0.3781 0.3638 0.358 0.3462 0.3506 0.339 10.66%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.29 1.15 1.33 1.13 1.29 1.09 1.20 -
P/RPS 0.28 0.26 0.31 0.27 0.33 0.30 0.33 -10.34%
P/EPS 6.24 6.20 8.01 6.12 6.69 6.20 7.54 -11.82%
EY 16.02 16.13 12.49 16.33 14.94 16.12 13.27 13.33%
DY 4.46 5.22 4.51 6.64 5.81 6.88 6.25 -20.09%
P/NAPS 0.82 0.74 0.88 0.75 0.89 0.74 0.85 -2.36%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 15/12/11 26/09/11 30/06/11 30/03/11 30/12/10 28/09/10 30/06/10 -
Price 1.23 1.11 1.39 1.10 1.12 1.08 1.17 -
P/RPS 0.27 0.25 0.33 0.27 0.29 0.29 0.32 -10.68%
P/EPS 5.95 5.98 8.37 5.96 5.81 6.15 7.35 -13.10%
EY 16.80 16.71 11.95 16.77 17.20 16.27 13.61 15.02%
DY 4.67 5.41 4.32 6.82 6.70 6.94 6.41 -18.98%
P/NAPS 0.78 0.71 0.91 0.73 0.77 0.73 0.82 -3.27%

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