[MAGNI] YoY TTM Result on 30-Apr-2011 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- -9.68%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 651,273 565,817 534,123 443,657 376,717 388,094 339,658 11.45%
PBT 55,412 48,013 40,894 23,259 21,798 15,736 13,037 27.25%
Tax -13,461 -12,181 -10,256 -5,999 -5,302 -4,196 -2,881 29.28%
NP 41,951 35,832 30,638 17,260 16,496 11,540 10,156 26.65%
-
NP to SH 41,950 35,830 30,638 17,258 16,496 11,544 10,159 26.64%
-
Tax Rate 24.29% 25.37% 25.08% 25.79% 24.32% 26.66% 22.10% -
Total Cost 609,322 529,985 503,485 426,397 360,221 376,554 329,502 10.78%
-
Net Worth 235,346 207,159 186,656 157,889 147,110 103,517 127,773 10.71%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 14,101 14,099 9,766 6,232 7,769 5,175 4,575 20.62%
Div Payout % 33.61% 39.35% 31.88% 36.11% 47.10% 44.84% 45.04% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 235,346 207,159 186,656 157,889 147,110 103,517 127,773 10.71%
NOSH 108,454 108,460 108,521 103,874 103,598 103,517 103,043 0.85%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 6.44% 6.33% 5.74% 3.89% 4.38% 2.97% 2.99% -
ROE 17.82% 17.30% 16.41% 10.93% 11.21% 11.15% 7.95% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 600.50 521.68 492.18 427.11 363.63 374.91 329.63 10.50%
EPS 38.68 33.04 28.23 16.61 15.92 11.15 9.86 25.57%
DPS 13.00 13.00 9.00 6.00 7.50 5.00 4.44 19.59%
NAPS 2.17 1.91 1.72 1.52 1.42 1.00 1.24 9.77%
Adjusted Per Share Value based on latest NOSH - 103,874
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 150.08 130.39 123.08 102.24 86.81 89.43 78.27 11.45%
EPS 9.67 8.26 7.06 3.98 3.80 2.66 2.34 26.66%
DPS 3.25 3.25 2.25 1.44 1.79 1.19 1.05 20.71%
NAPS 0.5423 0.4774 0.4301 0.3638 0.339 0.2385 0.2944 10.71%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 2.69 1.68 1.31 1.33 1.20 0.81 0.98 -
P/RPS 0.45 0.32 0.27 0.31 0.33 0.22 0.30 6.98%
P/EPS 6.95 5.09 4.64 8.01 7.54 7.26 9.94 -5.78%
EY 14.38 19.66 21.55 12.49 13.27 13.77 10.06 6.13%
DY 4.83 7.74 6.87 4.51 6.25 6.17 4.53 1.07%
P/NAPS 1.24 0.88 0.76 0.88 0.85 0.81 0.79 7.79%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 26/06/14 26/06/13 28/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.01 1.95 1.47 1.39 1.17 0.86 0.89 -
P/RPS 0.50 0.37 0.30 0.33 0.32 0.23 0.27 10.81%
P/EPS 7.78 5.90 5.21 8.37 7.35 7.71 9.03 -2.45%
EY 12.85 16.94 19.21 11.95 13.61 12.97 11.08 2.49%
DY 4.32 6.67 6.12 4.32 6.41 5.81 4.99 -2.37%
P/NAPS 1.39 1.02 0.85 0.91 0.82 0.86 0.72 11.58%

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