[MAGNI] YoY Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
09-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 1.85%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 1,102,368 782,320 678,552 603,520 533,874 565,240 463,246 15.53%
PBT 137,078 98,314 48,542 49,694 49,816 43,454 29,658 29.03%
Tax -32,976 -23,906 -12,368 -12,460 -12,498 -10,950 -7,456 28.09%
NP 104,102 74,408 36,174 37,234 37,318 32,504 22,202 29.34%
-
NP to SH 104,100 74,408 36,172 37,232 37,316 32,504 22,202 29.34%
-
Tax Rate 24.06% 24.32% 25.48% 25.07% 25.09% 25.20% 25.14% -
Total Cost 998,266 707,912 642,378 566,286 496,556 532,736 441,044 14.57%
-
Net Worth 359,582 299,454 244,112 216,969 195,258 168,824 150,153 15.65%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 32,541 17,359 - - - - - -
Div Payout % 31.26% 23.33% - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 359,582 299,454 244,112 216,969 195,258 168,824 150,153 15.65%
NOSH 162,707 108,498 108,494 108,484 108,476 106,850 103,554 7.81%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 9.44% 9.51% 5.33% 6.17% 6.99% 5.75% 4.79% -
ROE 28.95% 24.85% 14.82% 17.16% 19.11% 19.25% 14.79% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 677.52 721.04 625.43 556.32 492.16 529.00 447.35 7.15%
EPS 63.98 68.58 33.34 34.32 34.40 30.42 21.44 19.96%
DPS 20.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.76 2.25 2.00 1.80 1.58 1.45 7.26%
Adjusted Per Share Value based on latest NOSH - 108,432
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 254.03 180.28 156.37 139.08 123.03 130.25 106.75 15.53%
EPS 23.99 17.15 8.34 8.58 8.60 7.49 5.12 29.32%
DPS 7.50 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8286 0.6901 0.5625 0.50 0.45 0.389 0.346 15.65%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 4.22 5.80 2.94 2.30 1.49 1.29 1.29 -
P/RPS 0.62 0.80 0.47 0.41 0.30 0.24 0.29 13.48%
P/EPS 6.60 8.46 8.82 6.70 4.33 4.24 6.02 1.54%
EY 15.16 11.82 11.34 14.92 23.09 23.58 16.62 -1.51%
DY 4.74 2.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.10 1.31 1.15 0.83 0.82 0.89 13.55%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 13/12/16 22/12/15 03/12/14 09/12/13 17/12/12 15/12/11 30/12/10 -
Price 4.11 4.18 2.76 2.46 1.45 1.23 1.12 -
P/RPS 0.61 0.58 0.44 0.44 0.29 0.23 0.25 16.01%
P/EPS 6.42 6.10 8.28 7.17 4.22 4.04 5.22 3.50%
EY 15.57 16.41 12.08 13.95 23.72 24.73 19.14 -3.37%
DY 4.87 3.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.51 1.23 1.23 0.81 0.78 0.77 15.81%

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