[MAGNI] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 11.31%
YoY- 14.8%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 782,320 678,552 603,520 533,874 565,240 463,246 402,526 11.70%
PBT 98,314 48,542 49,694 49,816 43,454 29,658 21,014 29.31%
Tax -23,906 -12,368 -12,460 -12,498 -10,950 -7,456 -5,752 26.78%
NP 74,408 36,174 37,234 37,318 32,504 22,202 15,262 30.20%
-
NP to SH 74,408 36,172 37,232 37,316 32,504 22,202 15,266 30.19%
-
Tax Rate 24.32% 25.48% 25.07% 25.09% 25.20% 25.14% 27.37% -
Total Cost 707,912 642,378 566,286 496,556 532,736 441,044 387,264 10.57%
-
Net Worth 299,454 244,112 216,969 195,258 168,824 150,153 137,746 13.81%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 17,359 - - - - - - -
Div Payout % 23.33% - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 299,454 244,112 216,969 195,258 168,824 150,153 137,746 13.81%
NOSH 108,498 108,494 108,484 108,476 106,850 103,554 103,568 0.77%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 9.51% 5.33% 6.17% 6.99% 5.75% 4.79% 3.79% -
ROE 24.85% 14.82% 17.16% 19.11% 19.25% 14.79% 11.08% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 721.04 625.43 556.32 492.16 529.00 447.35 388.66 10.84%
EPS 68.58 33.34 34.32 34.40 30.42 21.44 14.74 29.19%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.25 2.00 1.80 1.58 1.45 1.33 12.93%
Adjusted Per Share Value based on latest NOSH - 108,511
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 180.28 156.37 139.08 123.03 130.25 106.75 92.76 11.70%
EPS 17.15 8.34 8.58 8.60 7.49 5.12 3.52 30.18%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6901 0.5625 0.50 0.45 0.389 0.346 0.3174 13.81%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 5.80 2.94 2.30 1.49 1.29 1.29 0.98 -
P/RPS 0.80 0.47 0.41 0.30 0.24 0.29 0.25 21.38%
P/EPS 8.46 8.82 6.70 4.33 4.24 6.02 6.65 4.09%
EY 11.82 11.34 14.92 23.09 23.58 16.62 15.04 -3.93%
DY 2.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.31 1.15 0.83 0.82 0.89 0.74 18.97%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 22/12/15 03/12/14 09/12/13 17/12/12 15/12/11 30/12/10 30/12/09 -
Price 4.18 2.76 2.46 1.45 1.23 1.12 0.94 -
P/RPS 0.58 0.44 0.44 0.29 0.23 0.25 0.24 15.83%
P/EPS 6.10 8.28 7.17 4.22 4.04 5.22 6.38 -0.74%
EY 16.41 12.08 13.95 23.72 24.73 19.14 15.68 0.76%
DY 3.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.23 1.23 0.81 0.78 0.77 0.71 13.39%

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