[MAGNI] YoY Cumulative 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- 103.7%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 551,184 391,160 339,276 301,760 266,937 282,620 231,623 15.53%
PBT 68,539 49,157 24,271 24,847 24,908 21,727 14,829 29.03%
Tax -16,488 -11,953 -6,184 -6,230 -6,249 -5,475 -3,728 28.09%
NP 52,051 37,204 18,087 18,617 18,659 16,252 11,101 29.34%
-
NP to SH 52,050 37,204 18,086 18,616 18,658 16,252 11,101 29.34%
-
Tax Rate 24.06% 24.32% 25.48% 25.07% 25.09% 25.20% 25.14% -
Total Cost 499,133 353,956 321,189 283,143 248,278 266,368 220,522 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 16,270 8,679 - - - - - -
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 14.48% 12.42% 7.41% 8.58% 9.56% 9.63% 7.39% -
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 338.76 360.52 312.71 278.16 246.08 264.50 223.67 7.15%
EPS 31.99 34.29 16.67 17.16 17.20 15.21 10.72 19.96%
DPS 10.00 8.00 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 127.02 90.14 78.18 69.54 61.51 65.13 53.38 15.52%
EPS 11.99 8.57 4.17 4.29 4.30 3.75 2.56 29.31%
DPS 3.75 2.00 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 1.25 1.61 0.94 0.83 0.61 0.49 0.58 13.63%
P/EPS 13.19 16.91 17.64 13.40 8.66 8.48 12.03 1.54%
EY 7.58 5.91 5.67 7.46 11.54 11.79 8.31 -1.51%
DY 2.37 1.38 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 1.21 1.16 0.88 0.88 0.59 0.47 0.50 15.85%
P/EPS 12.85 12.19 16.56 14.34 8.43 8.09 10.45 3.50%
EY 7.78 8.20 6.04 6.98 11.86 12.37 9.57 -3.38%
DY 2.43 1.91 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