[MAGNI] QoQ TTM Result on 31-Jan-2012 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
21-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 15.32%
YoY- 35.25%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 518,440 524,217 534,123 512,885 494,654 469,084 443,657 10.89%
PBT 44,055 42,189 40,894 34,723 30,177 26,268 23,259 52.79%
Tax -11,010 -10,573 -10,256 -8,879 -7,766 -6,758 -5,999 49.62%
NP 33,045 31,616 30,638 25,844 22,411 19,510 17,260 53.88%
-
NP to SH 33,044 31,615 30,638 25,843 22,409 19,508 17,258 53.89%
-
Tax Rate 24.99% 25.06% 25.08% 25.57% 25.73% 25.73% 25.79% -
Total Cost 485,395 492,601 503,485 487,041 472,243 449,574 426,397 8.98%
-
Net Worth 195,319 194,074 186,656 180,056 171,321 164,065 157,889 15.16%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 9,766 6,511 9,766 6,232 6,232 6,232 6,232 34.73%
Div Payout % 29.56% 20.60% 31.88% 24.12% 27.81% 31.95% 36.11% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 195,319 194,074 186,656 180,056 171,321 164,065 157,889 15.16%
NOSH 108,511 108,421 108,521 108,467 108,431 105,170 103,874 2.94%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 6.37% 6.03% 5.74% 5.04% 4.53% 4.16% 3.89% -
ROE 16.92% 16.29% 16.41% 14.35% 13.08% 11.89% 10.93% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 477.78 483.50 492.18 472.85 456.19 446.02 427.11 7.72%
EPS 30.45 29.16 28.23 23.83 20.67 18.55 16.61 49.51%
DPS 9.00 6.00 9.00 5.75 5.75 6.00 6.00 30.87%
NAPS 1.80 1.79 1.72 1.66 1.58 1.56 1.52 11.87%
Adjusted Per Share Value based on latest NOSH - 108,467
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 119.47 120.80 123.08 118.19 113.99 108.10 102.24 10.88%
EPS 7.61 7.29 7.06 5.96 5.16 4.50 3.98 53.74%
DPS 2.25 1.50 2.25 1.44 1.44 1.44 1.44 34.47%
NAPS 0.4501 0.4472 0.4301 0.4149 0.3948 0.3781 0.3638 15.17%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.49 1.45 1.31 1.26 1.29 1.15 1.33 -
P/RPS 0.31 0.30 0.27 0.27 0.28 0.26 0.31 0.00%
P/EPS 4.89 4.97 4.64 5.29 6.24 6.20 8.01 -27.92%
EY 20.44 20.11 21.55 18.91 16.02 16.13 12.49 38.66%
DY 6.04 4.14 6.87 4.56 4.46 5.22 4.51 21.39%
P/NAPS 0.83 0.81 0.76 0.76 0.82 0.74 0.88 -3.80%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 17/12/12 25/09/12 28/06/12 21/03/12 15/12/11 26/09/11 30/06/11 -
Price 1.45 1.62 1.47 1.22 1.23 1.11 1.39 -
P/RPS 0.30 0.34 0.30 0.26 0.27 0.25 0.33 -6.12%
P/EPS 4.76 5.56 5.21 5.12 5.95 5.98 8.37 -31.24%
EY 21.00 18.00 19.21 19.53 16.80 16.71 11.95 45.37%
DY 6.21 3.70 6.12 4.71 4.67 5.41 4.32 27.23%
P/NAPS 0.81 0.91 0.85 0.73 0.78 0.71 0.91 -7.43%

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