[MAGNI] QoQ TTM Result on 31-Jul-2010 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 10.24%
YoY- 52.46%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 443,657 426,011 407,077 379,961 376,717 383,114 391,513 8.71%
PBT 23,259 24,931 26,120 23,948 21,798 20,302 16,840 24.09%
Tax -5,999 -5,820 -6,154 -5,762 -5,302 -5,205 -4,479 21.57%
NP 17,260 19,111 19,966 18,186 16,496 15,097 12,361 25.00%
-
NP to SH 17,258 19,108 19,964 18,185 16,496 15,099 12,364 24.97%
-
Tax Rate 25.79% 23.34% 23.56% 24.06% 24.32% 25.64% 26.60% -
Total Cost 426,397 406,900 387,111 361,775 360,221 368,017 379,152 8.16%
-
Net Worth 157,889 155,357 150,229 152,136 147,110 142,831 137,896 9.47%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 6,232 7,769 7,769 7,769 7,769 5,175 5,175 13.22%
Div Payout % 36.11% 40.66% 38.92% 42.73% 47.10% 34.28% 41.86% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 157,889 155,357 150,229 152,136 147,110 142,831 137,896 9.47%
NOSH 103,874 103,571 103,606 103,493 103,598 103,500 103,681 0.12%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 3.89% 4.49% 4.90% 4.79% 4.38% 3.94% 3.16% -
ROE 10.93% 12.30% 13.29% 11.95% 11.21% 10.57% 8.97% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 427.11 411.32 392.91 367.13 363.63 370.16 377.61 8.58%
EPS 16.61 18.45 19.27 17.57 15.92 14.59 11.92 24.83%
DPS 6.00 7.50 7.50 7.50 7.50 5.00 5.00 12.96%
NAPS 1.52 1.50 1.45 1.47 1.42 1.38 1.33 9.33%
Adjusted Per Share Value based on latest NOSH - 103,493
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 102.39 98.32 93.95 87.69 86.94 88.42 90.36 8.71%
EPS 3.98 4.41 4.61 4.20 3.81 3.48 2.85 25.01%
DPS 1.44 1.79 1.79 1.79 1.79 1.19 1.19 13.59%
NAPS 0.3644 0.3586 0.3467 0.3511 0.3395 0.3296 0.3183 9.46%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.33 1.13 1.29 1.09 1.20 0.95 0.98 -
P/RPS 0.31 0.27 0.33 0.30 0.33 0.26 0.26 12.47%
P/EPS 8.01 6.12 6.69 6.20 7.54 6.51 8.22 -1.71%
EY 12.49 16.33 14.94 16.12 13.27 15.36 12.17 1.75%
DY 4.51 6.64 5.81 6.88 6.25 5.26 5.10 -7.89%
P/NAPS 0.88 0.75 0.89 0.74 0.85 0.69 0.74 12.28%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/06/11 30/03/11 30/12/10 28/09/10 30/06/10 30/03/10 30/12/09 -
Price 1.39 1.10 1.12 1.08 1.17 1.00 0.94 -
P/RPS 0.33 0.27 0.29 0.29 0.32 0.27 0.25 20.39%
P/EPS 8.37 5.96 5.81 6.15 7.35 6.85 7.88 4.11%
EY 11.95 16.77 17.20 16.27 13.61 14.59 12.69 -3.93%
DY 4.32 6.82 6.70 6.94 6.41 5.00 5.32 -12.99%
P/NAPS 0.91 0.73 0.77 0.73 0.82 0.72 0.71 18.04%

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