[MAGNI] YoY TTM 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- 5.84%
YoY- 35.33%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 836,809 702,093 625,519 546,710 512,885 426,011 383,114 13.90%
PBT 105,353 58,066 54,647 46,720 34,723 24,931 20,302 31.56%
Tax -25,459 -13,993 -13,874 -11,746 -8,879 -5,820 -5,205 30.27%
NP 79,894 44,073 40,773 34,974 25,844 19,111 15,097 31.99%
-
NP to SH 79,896 44,071 40,772 34,973 25,843 19,108 15,099 31.99%
-
Tax Rate 24.17% 24.10% 25.39% 25.14% 25.57% 23.34% 25.64% -
Total Cost 756,915 658,020 584,746 511,736 487,041 406,900 368,017 12.76%
-
Net Worth 312,401 217,022 232,177 204,968 180,056 155,357 142,831 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 24,050 12,289 14,101 15,189 6,232 7,769 5,175 29.16%
Div Payout % 30.10% 27.89% 34.59% 43.43% 24.12% 40.66% 34.28% -
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 312,401 217,022 232,177 204,968 180,056 155,357 142,831 13.92%
NOSH 162,709 108,511 108,494 108,448 108,467 103,571 103,500 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 9.55% 6.28% 6.52% 6.40% 5.04% 4.49% 3.94% -
ROE 25.57% 20.31% 17.56% 17.06% 14.35% 12.30% 10.57% -
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 514.30 647.02 576.55 504.12 472.85 411.32 370.16 5.63%
EPS 49.10 40.61 37.58 32.25 23.83 18.45 14.59 22.40%
DPS 14.78 11.33 13.00 14.00 5.75 7.50 5.00 19.78%
NAPS 1.92 2.00 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 192.84 161.79 144.15 125.98 118.19 98.17 88.29 13.89%
EPS 18.41 10.16 9.40 8.06 5.96 4.40 3.48 31.98%
DPS 5.54 2.83 3.25 3.50 1.44 1.79 1.19 29.20%
NAPS 0.7199 0.5001 0.535 0.4723 0.4149 0.358 0.3291 13.92%
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 0.81 0.44 0.38 0.29 0.27 0.27 0.26 20.84%
P/EPS 8.49 6.94 5.83 4.50 5.29 6.12 6.51 4.52%
EY 11.78 14.40 17.16 22.24 18.91 16.33 15.36 -4.32%
DY 3.54 4.02 5.94 9.66 4.56 6.64 5.26 -6.38%
P/NAPS 2.17 1.41 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 0.87 0.45 0.41 0.29 0.26 0.27 0.27 21.52%
P/EPS 9.12 7.16 6.33 4.53 5.12 5.96 6.85 4.88%
EY 10.96 13.96 15.79 22.09 19.53 16.77 14.59 -4.65%
DY 3.30 3.89 5.46 9.59 4.71 6.82 5.00 -6.68%
P/NAPS 2.33 1.46 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