[MAGNI] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 3.33%
YoY- 21.57%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 524,217 469,084 379,961 400,240 346,283 271,445 93,836 33.17%
PBT 42,189 26,268 23,948 16,209 12,680 10,151 1,296 78.59%
Tax -10,573 -6,758 -5,762 -4,285 -2,872 -2,589 -271 84.06%
NP 31,616 19,510 18,186 11,924 9,808 7,562 1,025 76.99%
-
NP to SH 31,615 19,508 18,185 11,928 9,812 7,565 1,025 76.99%
-
Tax Rate 25.06% 25.73% 24.06% 26.44% 22.65% 25.50% 20.91% -
Total Cost 492,601 449,574 361,775 388,316 336,475 263,883 92,811 32.04%
-
Net Worth 194,074 164,065 152,136 138,600 95,203 125,313 82,459 15.31%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 6,511 6,232 7,769 5,175 4,575 3,774 1,224 32.08%
Div Payout % 20.60% 31.95% 42.73% 43.39% 46.63% 49.90% 119.47% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 194,074 164,065 152,136 138,600 95,203 125,313 82,459 15.31%
NOSH 108,421 105,170 103,493 103,432 74,963 103,564 61,999 9.75%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 6.03% 4.16% 4.79% 2.98% 2.83% 2.79% 1.09% -
ROE 16.29% 11.89% 11.95% 8.61% 10.31% 6.04% 1.24% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 483.50 446.02 367.13 386.96 461.94 262.10 151.35 21.33%
EPS 29.16 18.55 17.57 11.53 13.09 7.30 1.65 61.32%
DPS 6.00 6.00 7.50 5.00 6.10 3.64 1.98 20.27%
NAPS 1.79 1.56 1.47 1.34 1.27 1.21 1.33 5.07%
Adjusted Per Share Value based on latest NOSH - 103,432
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 120.99 108.26 87.69 92.37 79.92 62.65 21.66 33.16%
EPS 7.30 4.50 4.20 2.75 2.26 1.75 0.24 76.58%
DPS 1.50 1.44 1.79 1.19 1.06 0.87 0.28 32.24%
NAPS 0.4479 0.3787 0.3511 0.3199 0.2197 0.2892 0.1903 15.31%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.45 1.15 1.09 0.84 0.88 0.78 0.80 -
P/RPS 0.30 0.26 0.30 0.22 0.19 0.30 0.53 -9.04%
P/EPS 4.97 6.20 6.20 7.28 6.72 10.68 48.39 -31.54%
EY 20.11 16.13 16.12 13.73 14.87 9.36 2.07 46.02%
DY 4.14 5.22 6.88 5.95 6.94 4.67 2.47 8.98%
P/NAPS 0.81 0.74 0.74 0.63 0.69 0.64 0.60 5.12%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 25/09/12 26/09/11 28/09/10 28/09/09 23/09/08 28/09/07 13/09/06 -
Price 1.62 1.11 1.08 0.90 0.75 0.78 0.80 -
P/RPS 0.34 0.25 0.29 0.23 0.16 0.30 0.53 -7.12%
P/EPS 5.56 5.98 6.15 7.80 5.73 10.68 48.39 -30.25%
EY 18.00 16.71 16.27 12.81 17.45 9.36 2.07 43.35%
DY 3.70 5.41 6.94 5.56 8.14 4.67 2.47 6.96%
P/NAPS 0.91 0.71 0.73 0.67 0.59 0.64 0.60 7.18%

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