[MAGNI] QoQ TTM Result on 31-Jul-2008 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
23-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -3.42%
YoY- 29.7%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 388,094 376,110 358,702 346,283 339,658 336,210 331,528 11.08%
PBT 15,736 13,677 13,317 12,680 13,037 14,159 14,317 6.50%
Tax -4,196 -3,304 -3,182 -2,872 -2,881 -3,587 -3,602 10.72%
NP 11,540 10,373 10,135 9,808 10,156 10,572 10,715 5.07%
-
NP to SH 11,544 10,377 10,139 9,812 10,159 10,578 10,720 5.06%
-
Tax Rate 26.66% 24.16% 23.89% 22.65% 22.10% 25.33% 25.16% -
Total Cost 376,554 365,737 348,567 336,475 329,502 325,638 320,813 11.28%
-
Net Worth 103,517 133,384 135,803 95,203 127,773 127,726 128,334 -13.35%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 5,175 4,575 4,575 4,575 4,575 3,774 3,774 23.44%
Div Payout % 44.84% 44.09% 45.12% 46.63% 45.04% 35.68% 35.21% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 103,517 133,384 135,803 95,203 127,773 127,726 128,334 -13.35%
NOSH 103,517 103,399 103,666 74,963 103,043 103,842 103,495 0.01%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 2.97% 2.76% 2.83% 2.83% 2.99% 3.14% 3.23% -
ROE 11.15% 7.78% 7.47% 10.31% 7.95% 8.28% 8.35% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 374.91 363.75 346.01 461.94 329.63 323.77 320.33 11.06%
EPS 11.15 10.04 9.78 13.09 9.86 10.19 10.36 5.02%
DPS 5.00 4.42 4.41 6.10 4.44 3.65 3.65 23.36%
NAPS 1.00 1.29 1.31 1.27 1.24 1.23 1.24 -13.37%
Adjusted Per Share Value based on latest NOSH - 74,963
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 89.57 86.80 82.79 79.92 78.39 77.60 76.52 11.07%
EPS 2.66 2.39 2.34 2.26 2.34 2.44 2.47 5.06%
DPS 1.19 1.06 1.06 1.06 1.06 0.87 0.87 23.24%
NAPS 0.2389 0.3078 0.3134 0.2197 0.2949 0.2948 0.2962 -13.36%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.81 0.86 0.82 0.88 0.98 0.97 1.07 -
P/RPS 0.22 0.24 0.24 0.19 0.30 0.30 0.33 -23.70%
P/EPS 7.26 8.57 8.38 6.72 9.94 9.52 10.33 -20.96%
EY 13.77 11.67 11.93 14.87 10.06 10.50 9.68 26.51%
DY 6.17 5.15 5.38 6.94 4.53 3.76 3.41 48.54%
P/NAPS 0.81 0.67 0.63 0.69 0.79 0.79 0.86 -3.91%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 27/03/09 30/12/08 23/09/08 30/06/08 28/03/08 31/12/07 -
Price 0.86 0.75 0.79 0.75 0.89 0.91 1.00 -
P/RPS 0.23 0.21 0.23 0.16 0.27 0.28 0.31 -18.05%
P/EPS 7.71 7.47 8.08 5.73 9.03 8.93 9.65 -13.90%
EY 12.97 13.38 12.38 17.45 11.08 11.19 10.36 16.17%
DY 5.81 5.90 5.59 8.14 4.99 4.01 3.65 36.36%
P/NAPS 0.86 0.58 0.60 0.59 0.72 0.74 0.81 4.07%

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