[MAGNI] YoY TTM Result on 31-Jul-2013 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
17-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 2.12%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 931,640 732,958 677,518 585,004 524,217 469,084 379,961 16.10%
PBT 117,771 76,439 56,667 49,027 42,189 26,268 23,948 30.37%
Tax -27,699 -18,746 -13,772 -12,437 -10,573 -6,758 -5,762 29.88%
NP 90,072 57,693 42,895 36,590 31,616 19,510 18,186 30.52%
-
NP to SH 90,070 57,694 42,895 36,588 31,615 19,508 18,185 30.52%
-
Tax Rate 23.52% 24.52% 24.30% 25.37% 25.06% 25.73% 24.06% -
Total Cost 841,568 675,265 634,623 548,414 492,601 449,574 361,775 15.09%
-
Net Worth 346,589 217,045 245,052 215,992 194,074 164,065 152,136 14.69%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 33,086 10,850 14,101 14,099 6,511 6,232 7,769 27.28%
Div Payout % 36.73% 18.81% 32.87% 38.54% 20.60% 31.95% 42.73% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 346,589 217,045 245,052 215,992 194,074 164,065 152,136 14.69%
NOSH 162,717 108,522 108,430 108,539 108,421 105,170 103,493 7.82%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 9.67% 7.87% 6.33% 6.25% 6.03% 4.16% 4.79% -
ROE 25.99% 26.58% 17.50% 16.94% 16.29% 11.89% 11.95% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 572.55 675.40 624.84 538.98 483.50 446.02 367.13 7.68%
EPS 55.35 53.16 39.56 33.71 29.16 18.55 17.57 21.05%
DPS 20.33 10.00 13.00 13.00 6.00 6.00 7.50 18.06%
NAPS 2.13 2.00 2.26 1.99 1.79 1.56 1.47 6.37%
Adjusted Per Share Value based on latest NOSH - 108,539
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 215.02 169.16 156.37 135.02 120.99 108.26 87.69 16.10%
EPS 20.79 13.32 9.90 8.44 7.30 4.50 4.20 30.51%
DPS 7.64 2.50 3.25 3.25 1.50 1.44 1.79 27.33%
NAPS 0.7999 0.5009 0.5656 0.4985 0.4479 0.3787 0.3511 14.69%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 3.99 4.34 3.16 2.04 1.45 1.15 1.09 -
P/RPS 0.70 0.64 0.51 0.38 0.30 0.26 0.30 15.15%
P/EPS 7.21 8.16 7.99 6.05 4.97 6.20 6.20 2.54%
EY 13.87 12.25 12.52 16.52 20.11 16.13 16.12 -2.47%
DY 5.10 2.30 4.11 6.37 4.14 5.22 6.88 -4.86%
P/NAPS 1.87 2.17 1.40 1.03 0.81 0.74 0.74 16.69%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 15/09/16 09/09/15 12/09/14 17/09/13 25/09/12 26/09/11 28/09/10 -
Price 4.15 4.39 3.05 2.04 1.62 1.11 1.08 -
P/RPS 0.72 0.65 0.49 0.38 0.34 0.25 0.29 16.34%
P/EPS 7.50 8.26 7.71 6.05 5.56 5.98 6.15 3.35%
EY 13.34 12.11 12.97 16.52 18.00 16.71 16.27 -3.25%
DY 4.90 2.28 4.26 6.37 3.70 5.41 6.94 -5.63%
P/NAPS 1.95 2.20 1.35 1.03 0.91 0.71 0.73 17.77%

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