[MAGNI] QoQ TTM Result on 31-Oct-2011 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 14.87%
YoY- 12.25%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 524,217 534,123 512,885 494,654 469,084 443,657 426,011 14.84%
PBT 42,189 40,894 34,723 30,177 26,268 23,259 24,931 42.05%
Tax -10,573 -10,256 -8,879 -7,766 -6,758 -5,999 -5,820 48.93%
NP 31,616 30,638 25,844 22,411 19,510 17,260 19,111 39.92%
-
NP to SH 31,615 30,638 25,843 22,409 19,508 17,258 19,108 39.93%
-
Tax Rate 25.06% 25.08% 25.57% 25.73% 25.73% 25.79% 23.34% -
Total Cost 492,601 503,485 487,041 472,243 449,574 426,397 406,900 13.60%
-
Net Worth 194,074 186,656 180,056 171,321 164,065 157,889 155,357 16.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 6,511 9,766 6,232 6,232 6,232 6,232 7,769 -11.11%
Div Payout % 20.60% 31.88% 24.12% 27.81% 31.95% 36.11% 40.66% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 194,074 186,656 180,056 171,321 164,065 157,889 155,357 16.00%
NOSH 108,421 108,521 108,467 108,431 105,170 103,874 103,571 3.10%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 6.03% 5.74% 5.04% 4.53% 4.16% 3.89% 4.49% -
ROE 16.29% 16.41% 14.35% 13.08% 11.89% 10.93% 12.30% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 483.50 492.18 472.85 456.19 446.02 427.11 411.32 11.39%
EPS 29.16 28.23 23.83 20.67 18.55 16.61 18.45 35.72%
DPS 6.00 9.00 5.75 5.75 6.00 6.00 7.50 -13.83%
NAPS 1.79 1.72 1.66 1.58 1.56 1.52 1.50 12.51%
Adjusted Per Share Value based on latest NOSH - 108,431
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 120.99 123.27 118.37 114.16 108.26 102.39 98.32 14.84%
EPS 7.30 7.07 5.96 5.17 4.50 3.98 4.41 39.97%
DPS 1.50 2.25 1.44 1.44 1.44 1.44 1.79 -11.12%
NAPS 0.4479 0.4308 0.4156 0.3954 0.3787 0.3644 0.3586 15.99%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.45 1.31 1.26 1.29 1.15 1.33 1.13 -
P/RPS 0.30 0.27 0.27 0.28 0.26 0.31 0.27 7.28%
P/EPS 4.97 4.64 5.29 6.24 6.20 8.01 6.12 -12.96%
EY 20.11 21.55 18.91 16.02 16.13 12.49 16.33 14.90%
DY 4.14 6.87 4.56 4.46 5.22 4.51 6.64 -27.03%
P/NAPS 0.81 0.76 0.76 0.82 0.74 0.88 0.75 5.26%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 25/09/12 28/06/12 21/03/12 15/12/11 26/09/11 30/06/11 30/03/11 -
Price 1.62 1.47 1.22 1.23 1.11 1.39 1.10 -
P/RPS 0.34 0.30 0.26 0.27 0.25 0.33 0.27 16.62%
P/EPS 5.56 5.21 5.12 5.95 5.98 8.37 5.96 -4.52%
EY 18.00 19.21 19.53 16.80 16.71 11.95 16.77 4.83%
DY 3.70 6.12 4.71 4.67 5.41 4.32 6.82 -33.50%
P/NAPS 0.91 0.85 0.73 0.78 0.71 0.91 0.73 15.84%

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