[MAGNI] YoY Annualized Quarter Result on 30-Apr-2012 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -4.97%
YoY- 77.53%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 716,380 651,273 565,817 534,123 443,657 376,717 388,094 10.75%
PBT 69,406 55,412 48,013 40,874 23,259 21,798 15,736 28.04%
Tax -17,202 -13,461 -12,181 -10,236 -5,999 -5,302 -4,197 26.49%
NP 52,204 41,951 35,832 30,638 17,260 16,496 11,539 28.58%
-
NP to SH 52,204 41,950 35,830 30,638 17,258 16,496 11,543 28.58%
-
Tax Rate 24.78% 24.29% 25.37% 25.04% 25.79% 24.32% 26.67% -
Total Cost 664,176 609,322 529,985 503,485 426,397 360,221 376,555 9.91%
-
Net Worth 182,243 235,406 207,232 185,162 157,455 147,045 135,708 5.03%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 10,847 14,102 14,104 6,459 6,215 7,766 5,179 13.10%
Div Payout % 20.78% 33.62% 39.37% 21.08% 36.01% 47.08% 44.87% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 182,243 235,406 207,232 185,162 157,455 147,045 135,708 5.03%
NOSH 108,478 108,482 108,498 107,652 103,589 103,553 103,594 0.77%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 7.29% 6.44% 6.33% 5.74% 3.89% 4.38% 2.97% -
ROE 28.65% 17.82% 17.29% 16.55% 10.96% 11.22% 8.51% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 660.39 600.35 521.50 496.15 428.28 363.79 374.63 9.90%
EPS 32.08 38.67 33.03 28.46 16.66 15.93 11.14 19.26%
DPS 10.00 13.00 13.00 6.00 6.00 7.50 5.00 12.24%
NAPS 1.68 2.17 1.91 1.72 1.52 1.42 1.31 4.23%
Adjusted Per Share Value based on latest NOSH - 108,521
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 165.08 150.08 130.39 123.08 102.24 86.81 89.43 10.75%
EPS 12.03 9.67 8.26 7.06 3.98 3.80 2.66 28.58%
DPS 2.50 3.25 3.25 1.49 1.43 1.79 1.19 13.16%
NAPS 0.42 0.5425 0.4775 0.4267 0.3628 0.3389 0.3127 5.03%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 3.17 2.69 1.68 1.31 1.33 1.20 0.81 -
P/RPS 0.48 0.45 0.32 0.26 0.31 0.33 0.22 13.87%
P/EPS 6.59 6.96 5.09 4.60 7.98 7.53 7.27 -1.62%
EY 15.18 14.38 19.66 21.73 12.53 13.28 13.76 1.64%
DY 3.15 4.83 7.74 4.58 4.51 6.25 6.17 -10.59%
P/NAPS 1.89 1.24 0.88 0.76 0.88 0.85 0.62 20.40%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 26/06/14 26/06/13 28/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.60 3.01 1.95 1.47 1.39 1.17 0.86 -
P/RPS 0.55 0.50 0.37 0.30 0.32 0.32 0.23 15.63%
P/EPS 7.48 7.78 5.90 5.17 8.34 7.34 7.72 -0.52%
EY 13.37 12.85 16.94 19.36 11.99 13.62 12.96 0.52%
DY 2.78 4.32 6.67 4.08 4.32 6.41 5.81 -11.55%
P/NAPS 2.14 1.39 1.02 0.85 0.91 0.82 0.66 21.64%

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