[MAGNI] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 52.84%
YoY- 17.93%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 660,081 539,652 488,832 429,130 416,543 347,315 298,021 14.16%
PBT 83,308 47,361 44,707 38,073 32,227 20,783 17,650 29.50%
Tax -20,038 -11,781 -11,249 -9,556 -8,046 -5,186 -4,668 27.46%
NP 63,270 35,580 33,458 28,517 24,181 15,597 12,982 30.19%
-
NP to SH 63,270 35,578 33,458 28,516 24,181 15,596 12,984 30.19%
-
Tax Rate 24.05% 24.87% 25.16% 25.10% 24.97% 24.95% 26.45% -
Total Cost 596,811 504,072 455,374 400,613 392,362 331,718 285,039 13.10%
-
Net Worth 312,444 261,491 232,166 205,080 178,243 155,441 142,886 13.92%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 21,155 5,425 5,424 5,425 - - - -
Div Payout % 33.44% 15.25% 16.21% 19.03% - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 312,444 261,491 232,166 205,080 178,243 155,441 142,886 13.92%
NOSH 162,731 108,502 108,488 108,508 107,375 103,627 103,540 7.82%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 9.59% 6.59% 6.84% 6.65% 5.81% 4.49% 4.36% -
ROE 20.25% 13.61% 14.41% 13.90% 13.57% 10.03% 9.09% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 405.63 497.36 450.58 395.48 387.93 335.16 287.83 5.88%
EPS 38.88 32.79 30.84 26.28 22.52 15.05 12.54 20.74%
DPS 13.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.92 2.41 2.14 1.89 1.66 1.50 1.38 5.65%
Adjusted Per Share Value based on latest NOSH - 108,448
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 152.34 124.55 112.82 99.04 96.14 80.16 68.78 14.16%
EPS 14.60 8.21 7.72 6.58 5.58 3.60 3.00 30.16%
DPS 4.88 1.25 1.25 1.25 0.00 0.00 0.00 -
NAPS 0.7211 0.6035 0.5358 0.4733 0.4114 0.3588 0.3298 13.91%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 4.17 2.82 2.19 1.45 1.26 1.13 0.95 -
P/RPS 1.03 0.57 0.49 0.37 0.32 0.34 0.33 20.87%
P/EPS 10.73 8.60 7.10 5.52 5.60 7.51 7.58 5.96%
EY 9.32 11.63 14.08 18.12 17.87 13.32 13.20 -5.63%
DY 3.12 1.77 2.28 3.45 0.00 0.00 0.00 -
P/NAPS 2.17 1.17 1.02 0.77 0.76 0.75 0.69 21.03%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 18/03/16 16/03/15 26/03/14 12/03/13 21/03/12 30/03/11 30/03/10 -
Price 4.48 2.91 2.38 1.46 1.22 1.10 1.00 -
P/RPS 1.10 0.59 0.53 0.37 0.31 0.33 0.35 21.01%
P/EPS 11.52 8.87 7.72 5.56 5.42 7.31 7.97 6.32%
EY 8.68 11.27 12.96 18.00 18.46 13.68 12.54 -5.94%
DY 2.90 1.72 2.10 3.42 0.00 0.00 0.00 -
P/NAPS 2.33 1.21 1.11 0.77 0.73 0.73 0.72 21.60%

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