[MAGNI] YoY Annual (Unaudited) Result on 30-Apr-2013 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
YoY- 16.95%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 854,066 716,380 651,273 565,817 534,123 443,657 376,717 14.60%
PBT 107,273 69,406 55,412 48,013 40,874 23,259 21,798 30.38%
Tax -25,159 -17,202 -13,461 -12,181 -10,236 -5,999 -5,302 29.60%
NP 82,114 52,204 41,951 35,832 30,638 17,260 16,496 30.63%
-
NP to SH 82,113 52,204 41,950 35,830 30,638 17,258 16,496 30.63%
-
Tax Rate 23.45% 24.78% 24.29% 25.37% 25.04% 25.79% 24.32% -
Total Cost 771,952 664,176 609,322 529,985 503,485 426,397 360,221 13.53%
-
Net Worth 322,207 182,243 235,406 207,232 185,162 157,455 147,045 13.95%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 29,291 10,847 14,102 14,104 6,459 6,215 7,766 24.73%
Div Payout % 35.67% 20.78% 33.62% 39.37% 21.08% 36.01% 47.08% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 322,207 182,243 235,406 207,232 185,162 157,455 147,045 13.95%
NOSH 162,730 108,478 108,482 108,498 107,652 103,589 103,553 7.81%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 9.61% 7.29% 6.44% 6.33% 5.74% 3.89% 4.38% -
ROE 25.48% 28.65% 17.82% 17.29% 16.55% 10.96% 11.22% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 524.83 660.39 600.35 521.50 496.15 428.28 363.79 6.29%
EPS 50.46 32.08 38.67 33.03 28.46 16.66 15.93 21.16%
DPS 18.00 10.00 13.00 13.00 6.00 6.00 7.50 15.69%
NAPS 1.98 1.68 2.17 1.91 1.72 1.52 1.42 5.69%
Adjusted Per Share Value based on latest NOSH - 108,460
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 196.81 165.08 150.08 130.39 123.08 102.24 86.81 14.60%
EPS 18.92 12.03 9.67 8.26 7.06 3.98 3.80 30.64%
DPS 6.75 2.50 3.25 3.25 1.49 1.43 1.79 24.73%
NAPS 0.7425 0.42 0.5425 0.4775 0.4267 0.3628 0.3389 13.95%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 4.23 3.17 2.69 1.68 1.31 1.33 1.20 -
P/RPS 0.81 0.48 0.45 0.32 0.26 0.31 0.33 16.12%
P/EPS 8.38 6.59 6.96 5.09 4.60 7.98 7.53 1.79%
EY 11.93 15.18 14.38 19.66 21.73 12.53 13.28 -1.76%
DY 4.26 3.15 4.83 7.74 4.58 4.51 6.25 -6.18%
P/NAPS 2.14 1.89 1.24 0.88 0.76 0.88 0.85 16.61%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 23/06/15 26/06/14 26/06/13 28/06/12 30/06/11 30/06/10 -
Price 4.12 3.60 3.01 1.95 1.47 1.39 1.17 -
P/RPS 0.79 0.55 0.50 0.37 0.30 0.32 0.32 16.23%
P/EPS 8.16 7.48 7.78 5.90 5.17 8.34 7.34 1.77%
EY 12.25 13.37 12.85 16.94 19.36 11.99 13.62 -1.74%
DY 4.37 2.78 4.32 6.67 4.08 4.32 6.41 -6.17%
P/NAPS 2.08 2.14 1.39 1.02 0.85 0.91 0.82 16.76%

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