[MAGNI] YoY TTM Result on 31-Oct-2010 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 9.78%
YoY- 61.47%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 600,640 518,440 494,654 407,077 391,513 358,702 331,528 10.40%
PBT 47,952 44,055 30,177 26,120 16,840 13,317 14,317 22.29%
Tax -12,162 -11,010 -7,766 -6,154 -4,479 -3,182 -3,602 22.46%
NP 35,790 33,045 22,411 19,966 12,361 10,135 10,715 22.24%
-
NP to SH 35,788 33,044 22,409 19,964 12,364 10,139 10,720 22.22%
-
Tax Rate 25.36% 24.99% 25.73% 23.56% 26.60% 23.89% 25.16% -
Total Cost 564,850 485,395 472,243 387,111 379,152 348,567 320,813 9.87%
-
Net Worth 216,864 195,319 171,321 150,229 137,896 135,803 128,334 9.12%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 14,099 9,766 6,232 7,769 5,175 4,575 3,774 24.54%
Div Payout % 39.40% 29.56% 27.81% 38.92% 41.86% 45.12% 35.21% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 216,864 195,319 171,321 150,229 137,896 135,803 128,334 9.12%
NOSH 108,432 108,511 108,431 103,606 103,681 103,666 103,495 0.77%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 5.96% 6.37% 4.53% 4.90% 3.16% 2.83% 3.23% -
ROE 16.50% 16.92% 13.08% 13.29% 8.97% 7.47% 8.35% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 553.93 477.78 456.19 392.91 377.61 346.01 320.33 9.54%
EPS 33.00 30.45 20.67 19.27 11.92 9.78 10.36 21.27%
DPS 13.00 9.00 5.75 7.50 5.00 4.41 3.65 23.55%
NAPS 2.00 1.80 1.58 1.45 1.33 1.31 1.24 8.28%
Adjusted Per Share Value based on latest NOSH - 103,606
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 138.63 119.65 114.16 93.95 90.36 82.79 76.52 10.40%
EPS 8.26 7.63 5.17 4.61 2.85 2.34 2.47 22.26%
DPS 3.25 2.25 1.44 1.79 1.19 1.06 0.87 24.53%
NAPS 0.5005 0.4508 0.3954 0.3467 0.3183 0.3134 0.2962 9.12%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 2.30 1.49 1.29 1.29 0.98 0.82 1.07 -
P/RPS 0.42 0.31 0.28 0.33 0.26 0.24 0.33 4.09%
P/EPS 6.97 4.89 6.24 6.69 8.22 8.38 10.33 -6.34%
EY 14.35 20.44 16.02 14.94 12.17 11.93 9.68 6.77%
DY 5.65 6.04 4.46 5.81 5.10 5.38 3.41 8.77%
P/NAPS 1.15 0.83 0.82 0.89 0.74 0.63 0.86 4.95%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 09/12/13 17/12/12 15/12/11 30/12/10 30/12/09 30/12/08 31/12/07 -
Price 2.46 1.45 1.23 1.12 0.94 0.79 1.00 -
P/RPS 0.44 0.30 0.27 0.29 0.25 0.23 0.31 6.00%
P/EPS 7.45 4.76 5.95 5.81 7.88 8.08 9.65 -4.21%
EY 13.42 21.00 16.80 17.20 12.69 12.38 10.36 4.40%
DY 5.28 6.21 4.67 6.70 5.32 5.59 3.65 6.34%
P/NAPS 1.23 0.81 0.78 0.77 0.71 0.60 0.81 7.20%

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