[MAGNI] QoQ TTM Result on 31-Jan-2013 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 5.84%
YoY- 35.33%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 600,640 585,004 565,817 546,710 518,440 524,217 534,123 8.11%
PBT 47,952 49,027 48,013 46,720 44,055 42,189 40,894 11.16%
Tax -12,162 -12,437 -12,181 -11,746 -11,010 -10,573 -10,256 11.99%
NP 35,790 36,590 35,832 34,974 33,045 31,616 30,638 10.88%
-
NP to SH 35,788 36,588 35,830 34,973 33,044 31,615 30,638 10.88%
-
Tax Rate 25.36% 25.37% 25.37% 25.14% 24.99% 25.06% 25.08% -
Total Cost 564,850 548,414 529,985 511,736 485,395 492,601 503,485 7.94%
-
Net Worth 216,864 215,992 207,159 204,968 195,319 194,074 186,656 10.48%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 14,099 14,099 14,099 15,189 9,766 6,511 9,766 27.65%
Div Payout % 39.40% 38.54% 39.35% 43.43% 29.56% 20.60% 31.88% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 216,864 215,992 207,159 204,968 195,319 194,074 186,656 10.48%
NOSH 108,432 108,539 108,460 108,448 108,511 108,421 108,521 -0.05%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.96% 6.25% 6.33% 6.40% 6.37% 6.03% 5.74% -
ROE 16.50% 16.94% 17.30% 17.06% 16.92% 16.29% 16.41% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 553.93 538.98 521.68 504.12 477.78 483.50 492.18 8.17%
EPS 33.00 33.71 33.04 32.25 30.45 29.16 28.23 10.93%
DPS 13.00 13.00 13.00 14.00 9.00 6.00 9.00 27.69%
NAPS 2.00 1.99 1.91 1.89 1.80 1.79 1.72 10.54%
Adjusted Per Share Value based on latest NOSH - 108,448
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 138.41 134.81 130.39 125.98 119.47 120.80 123.08 8.11%
EPS 8.25 8.43 8.26 8.06 7.61 7.29 7.06 10.91%
DPS 3.25 3.25 3.25 3.50 2.25 1.50 2.25 27.69%
NAPS 0.4997 0.4977 0.4774 0.4723 0.4501 0.4472 0.4301 10.48%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 2.30 2.04 1.68 1.45 1.49 1.45 1.31 -
P/RPS 0.42 0.38 0.32 0.29 0.31 0.30 0.27 34.14%
P/EPS 6.97 6.05 5.09 4.50 4.89 4.97 4.64 31.06%
EY 14.35 16.52 19.66 22.24 20.44 20.11 21.55 -23.68%
DY 5.65 6.37 7.74 9.66 6.04 4.14 6.87 -12.18%
P/NAPS 1.15 1.03 0.88 0.77 0.83 0.81 0.76 31.70%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 09/12/13 17/09/13 26/06/13 12/03/13 17/12/12 25/09/12 28/06/12 -
Price 2.46 2.04 1.95 1.46 1.45 1.62 1.47 -
P/RPS 0.44 0.38 0.37 0.29 0.30 0.34 0.30 28.99%
P/EPS 7.45 6.05 5.90 4.53 4.76 5.56 5.21 26.84%
EY 13.42 16.52 16.94 22.09 21.00 18.00 19.21 -21.21%
DY 5.28 6.37 6.67 9.59 6.21 3.70 6.12 -9.34%
P/NAPS 1.23 1.03 1.02 0.77 0.81 0.91 0.85 27.84%

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