[MAGNI] YoY Annualized Quarter Result on 31-Jul-2011 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 71.61%
YoY- 43.66%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 708,960 603,980 527,232 566,856 465,148 452,172 403,588 9.84%
PBT 53,796 48,776 44,720 39,540 27,504 18,904 17,012 21.14%
Tax -13,460 -12,216 -11,192 -9,924 -6,888 -5,048 -4,692 19.19%
NP 40,336 36,560 33,528 29,616 20,616 13,856 12,320 21.84%
-
NP to SH 40,336 36,556 33,524 29,616 20,616 13,860 12,324 21.83%
-
Tax Rate 25.02% 25.05% 25.03% 25.10% 25.04% 26.70% 27.58% -
Total Cost 668,624 567,420 493,704 537,240 444,532 438,316 391,268 9.33%
-
Net Worth 245,052 215,992 194,074 164,065 152,136 138,600 95,203 17.05%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 245,052 215,992 194,074 164,065 152,136 138,600 95,203 17.05%
NOSH 108,430 108,539 108,421 105,170 103,493 103,432 74,963 6.34%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 5.69% 6.05% 6.36% 5.22% 4.43% 3.06% 3.05% -
ROE 16.46% 16.92% 17.27% 18.05% 13.55% 10.00% 12.94% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 653.84 556.46 486.28 538.99 449.44 437.16 538.38 3.28%
EPS 37.20 33.68 30.92 28.16 19.92 13.40 16.44 14.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.99 1.79 1.56 1.47 1.34 1.27 10.07%
Adjusted Per Share Value based on latest NOSH - 105,170
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 163.37 139.18 121.50 130.63 107.19 104.20 93.00 9.84%
EPS 9.30 8.42 7.73 6.82 4.75 3.19 2.84 21.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.4977 0.4472 0.3781 0.3506 0.3194 0.2194 17.05%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 3.16 2.04 1.45 1.15 1.09 0.84 0.88 -
P/RPS 0.48 0.37 0.30 0.21 0.24 0.19 0.16 20.08%
P/EPS 8.49 6.06 4.69 4.08 5.47 6.27 5.35 7.99%
EY 11.77 16.51 21.32 24.49 18.28 15.95 18.68 -7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.03 0.81 0.74 0.74 0.63 0.69 12.50%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 12/09/14 17/09/13 25/09/12 26/09/11 28/09/10 28/09/09 23/09/08 -
Price 3.05 2.04 1.62 1.11 1.08 0.90 0.75 -
P/RPS 0.47 0.37 0.33 0.21 0.24 0.21 0.14 22.35%
P/EPS 8.20 6.06 5.24 3.94 5.42 6.72 4.56 10.26%
EY 12.20 16.51 19.09 25.37 18.44 14.89 21.92 -9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.03 0.91 0.71 0.73 0.67 0.59 14.78%

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