[MAGNI] QoQ TTM Result on 31-Jul-2009 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 3.33%
YoY- 21.57%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 376,717 383,114 391,513 400,240 388,094 376,110 358,702 3.33%
PBT 21,798 20,302 16,840 16,209 15,736 13,677 13,317 39.01%
Tax -5,302 -5,205 -4,479 -4,285 -4,196 -3,304 -3,182 40.68%
NP 16,496 15,097 12,361 11,924 11,540 10,373 10,135 38.49%
-
NP to SH 16,496 15,099 12,364 11,928 11,544 10,377 10,139 38.45%
-
Tax Rate 24.32% 25.64% 26.60% 26.44% 26.66% 24.16% 23.89% -
Total Cost 360,221 368,017 379,152 388,316 376,554 365,737 348,567 2.22%
-
Net Worth 147,110 142,831 137,896 138,600 103,517 133,384 135,803 5.49%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 7,769 5,175 5,175 5,175 5,175 4,575 4,575 42.47%
Div Payout % 47.10% 34.28% 41.86% 43.39% 44.84% 44.09% 45.12% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 147,110 142,831 137,896 138,600 103,517 133,384 135,803 5.49%
NOSH 103,598 103,500 103,681 103,432 103,517 103,399 103,666 -0.04%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 4.38% 3.94% 3.16% 2.98% 2.97% 2.76% 2.83% -
ROE 11.21% 10.57% 8.97% 8.61% 11.15% 7.78% 7.47% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 363.63 370.16 377.61 386.96 374.91 363.75 346.01 3.37%
EPS 15.92 14.59 11.92 11.53 11.15 10.04 9.78 38.50%
DPS 7.50 5.00 5.00 5.00 5.00 4.42 4.41 42.61%
NAPS 1.42 1.38 1.33 1.34 1.00 1.29 1.31 5.53%
Adjusted Per Share Value based on latest NOSH - 103,432
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 86.81 88.29 90.22 92.23 89.43 86.67 82.66 3.32%
EPS 3.80 3.48 2.85 2.75 2.66 2.39 2.34 38.28%
DPS 1.79 1.19 1.19 1.19 1.19 1.05 1.05 42.84%
NAPS 0.339 0.3291 0.3178 0.3194 0.2385 0.3074 0.3129 5.50%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.20 0.95 0.98 0.84 0.81 0.86 0.82 -
P/RPS 0.33 0.26 0.26 0.22 0.22 0.24 0.24 23.72%
P/EPS 7.54 6.51 8.22 7.28 7.26 8.57 8.38 -6.81%
EY 13.27 15.36 12.17 13.73 13.77 11.67 11.93 7.37%
DY 6.25 5.26 5.10 5.95 6.17 5.15 5.38 10.53%
P/NAPS 0.85 0.69 0.74 0.63 0.81 0.67 0.63 22.16%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 30/03/10 30/12/09 28/09/09 30/06/09 27/03/09 30/12/08 -
Price 1.17 1.00 0.94 0.90 0.86 0.75 0.79 -
P/RPS 0.32 0.27 0.25 0.23 0.23 0.21 0.23 24.70%
P/EPS 7.35 6.85 7.88 7.80 7.71 7.47 8.08 -6.13%
EY 13.61 14.59 12.69 12.81 12.97 13.38 12.38 6.53%
DY 6.41 5.00 5.32 5.56 5.81 5.90 5.59 9.58%
P/NAPS 0.82 0.72 0.71 0.67 0.86 0.58 0.60 23.22%

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