[MAGNI] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 10.14%
YoY- 12.04%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 533,874 565,240 463,246 402,526 395,688 357,600 96,504 32.95%
PBT 49,816 43,454 29,658 21,014 18,806 18,246 1,318 83.09%
Tax -12,498 -10,950 -7,456 -5,752 -5,186 -4,584 -446 74.19%
NP 37,318 32,504 22,202 15,262 13,620 13,662 872 86.91%
-
NP to SH 37,316 32,504 22,202 15,266 13,626 13,666 872 86.91%
-
Tax Rate 25.09% 25.20% 25.14% 27.37% 27.58% 25.12% 33.84% -
Total Cost 496,556 532,736 441,044 387,264 382,068 343,938 95,632 31.55%
-
Net Worth 195,258 168,824 150,153 137,746 135,845 128,377 81,673 15.61%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 195,258 168,824 150,153 137,746 135,845 128,377 81,673 15.61%
NOSH 108,476 106,850 103,554 103,568 103,698 103,530 61,408 9.93%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.99% 5.75% 4.79% 3.79% 3.44% 3.82% 0.90% -
ROE 19.11% 19.25% 14.79% 11.08% 10.03% 10.65% 1.07% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 492.16 529.00 447.35 388.66 381.57 345.41 157.15 20.93%
EPS 34.40 30.42 21.44 14.74 13.14 13.20 1.42 70.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.58 1.45 1.33 1.31 1.24 1.33 5.16%
Adjusted Per Share Value based on latest NOSH - 103,681
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 123.22 130.46 106.92 92.90 91.32 82.53 22.27 32.95%
EPS 8.61 7.50 5.12 3.52 3.14 3.15 0.20 87.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4506 0.3896 0.3465 0.3179 0.3135 0.2963 0.1885 15.61%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.49 1.29 1.29 0.98 0.82 1.07 0.79 -
P/RPS 0.30 0.24 0.29 0.25 0.21 0.31 0.50 -8.15%
P/EPS 4.33 4.24 6.02 6.65 6.24 8.11 55.63 -34.63%
EY 23.09 23.58 16.62 15.04 16.02 12.34 1.80 52.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.89 0.74 0.63 0.86 0.59 5.84%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 17/12/12 15/12/11 30/12/10 30/12/09 30/12/08 31/12/07 15/12/06 -
Price 1.45 1.23 1.12 0.94 0.79 1.00 0.85 -
P/RPS 0.29 0.23 0.25 0.24 0.21 0.29 0.54 -9.83%
P/EPS 4.22 4.04 5.22 6.38 6.01 7.58 59.86 -35.70%
EY 23.72 24.73 19.14 15.68 16.63 13.20 1.67 55.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.77 0.71 0.60 0.81 0.64 4.00%

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