[MAGNI] YoY Quarter Result on 30-Apr-2012 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -18.56%
YoY- 288.51%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 176,728 162,441 136,687 117,580 96,342 78,696 85,093 12.94%
PBT 22,045 10,705 9,940 8,647 2,476 4,148 2,652 42.30%
Tax -5,421 -2,212 -2,625 -2,190 -813 -634 -537 46.98%
NP 16,624 8,493 7,315 6,457 1,663 3,514 2,115 40.98%
-
NP to SH 16,626 8,492 7,314 6,457 1,662 3,512 2,115 40.98%
-
Tax Rate 24.59% 20.66% 26.41% 25.33% 32.84% 15.28% 20.25% -
Total Cost 160,104 153,948 129,372 111,123 94,679 75,182 82,978 11.57%
-
Net Worth 216,994 235,346 207,159 186,656 157,889 147,110 103,517 13.12%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 7,236 8,676 8,676 6,511 6,232 7,769 5,175 5.74%
Div Payout % 43.53% 102.17% 118.63% 100.84% 375.00% 221.24% 244.72% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 216,994 235,346 207,159 186,656 157,889 147,110 103,517 13.12%
NOSH 108,497 108,454 108,460 108,521 103,874 103,598 103,517 0.78%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 9.41% 5.23% 5.35% 5.49% 1.73% 4.47% 2.49% -
ROE 7.66% 3.61% 3.53% 3.46% 1.05% 2.39% 2.04% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 162.89 149.78 126.02 108.35 92.75 75.96 82.20 12.06%
EPS 10.22 7.83 6.74 5.95 1.60 3.39 2.04 30.79%
DPS 6.67 8.00 8.00 6.00 6.00 7.50 5.00 4.91%
NAPS 2.00 2.17 1.91 1.72 1.52 1.42 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 108,521
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 40.79 37.49 31.55 27.14 22.24 18.16 19.64 12.94%
EPS 3.84 1.96 1.69 1.49 0.38 0.81 0.49 40.91%
DPS 1.67 2.00 2.00 1.50 1.44 1.79 1.19 5.80%
NAPS 0.5008 0.5432 0.4781 0.4308 0.3644 0.3395 0.2389 13.12%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 3.17 2.69 1.68 1.31 1.33 1.20 0.81 -
P/RPS 1.95 1.80 1.33 1.21 1.43 1.58 0.99 11.95%
P/EPS 20.69 34.36 24.91 22.02 83.13 35.40 39.65 -10.26%
EY 4.83 2.91 4.01 4.54 1.20 2.83 2.52 11.44%
DY 2.10 2.97 4.76 4.58 4.51 6.25 6.17 -16.43%
P/NAPS 1.59 1.24 0.88 0.76 0.88 0.85 0.81 11.89%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 26/06/14 26/06/13 28/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.60 3.01 1.95 1.47 1.39 1.17 0.86 -
P/RPS 2.21 2.01 1.55 1.36 1.50 1.54 1.05 13.19%
P/EPS 23.49 38.44 28.92 24.71 86.88 34.51 42.09 -9.25%
EY 4.26 2.60 3.46 4.05 1.15 2.90 2.38 10.18%
DY 1.85 2.66 4.10 4.08 4.32 6.41 5.81 -17.35%
P/NAPS 1.80 1.39 1.02 0.85 0.91 0.82 0.86 13.09%

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