[MAGNI] YoY TTM Result on 31-Oct-2013 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
09-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -2.19%
YoY- 8.3%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 1,014,090 768,264 688,789 600,640 518,440 494,654 407,077 16.41%
PBT 126,655 94,292 54,836 47,952 44,055 30,177 26,120 30.06%
Tax -29,693 -22,971 -13,415 -12,162 -11,010 -7,766 -6,154 29.96%
NP 96,962 71,321 41,421 35,790 33,045 22,411 19,966 30.10%
-
NP to SH 96,959 71,323 41,420 35,788 33,044 22,409 19,964 30.10%
-
Tax Rate 23.44% 24.36% 24.46% 25.36% 24.99% 25.73% 23.56% -
Total Cost 917,128 696,943 647,368 564,850 485,395 472,243 387,111 15.44%
-
Net Worth 359,550 216,960 243,963 216,864 195,319 171,321 150,229 15.64%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 32,542 19,528 14,101 14,099 9,766 6,232 7,769 26.93%
Div Payout % 33.56% 27.38% 34.04% 39.40% 29.56% 27.81% 38.92% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 359,550 216,960 243,963 216,864 195,319 171,321 150,229 15.64%
NOSH 162,692 108,480 108,428 108,432 108,511 108,431 103,606 7.80%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 9.56% 9.28% 6.01% 5.96% 6.37% 4.53% 4.90% -
ROE 26.97% 32.87% 16.98% 16.50% 16.92% 13.08% 13.29% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 623.32 708.21 635.25 553.93 477.78 456.19 392.91 7.98%
EPS 59.60 65.75 38.20 33.00 30.45 20.67 19.27 20.68%
DPS 20.00 18.00 13.00 13.00 9.00 5.75 7.50 17.74%
NAPS 2.21 2.00 2.25 2.00 1.80 1.58 1.45 7.26%
Adjusted Per Share Value based on latest NOSH - 108,432
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 233.69 177.04 158.73 138.41 119.47 113.99 93.81 16.41%
EPS 22.34 16.44 9.54 8.25 7.61 5.16 4.60 30.10%
DPS 7.50 4.50 3.25 3.25 2.25 1.44 1.79 26.94%
NAPS 0.8286 0.50 0.5622 0.4997 0.4501 0.3948 0.3462 15.64%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 4.22 5.80 2.94 2.30 1.49 1.29 1.29 -
P/RPS 0.68 0.82 0.46 0.42 0.31 0.28 0.33 12.79%
P/EPS 7.08 8.82 7.70 6.97 4.89 6.24 6.69 0.94%
EY 14.12 11.34 12.99 14.35 20.44 16.02 14.94 -0.93%
DY 4.74 3.10 4.42 5.65 6.04 4.46 5.81 -3.33%
P/NAPS 1.91 2.90 1.31 1.15 0.83 0.82 0.89 13.55%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 13/12/16 22/12/15 03/12/14 09/12/13 17/12/12 15/12/11 30/12/10 -
Price 4.11 4.18 2.76 2.46 1.45 1.23 1.12 -
P/RPS 0.66 0.59 0.43 0.44 0.30 0.27 0.29 14.67%
P/EPS 6.90 6.36 7.23 7.45 4.76 5.95 5.81 2.90%
EY 14.50 15.73 13.84 13.42 21.00 16.80 17.20 -2.80%
DY 4.87 4.31 4.71 5.28 6.21 4.67 6.70 -5.17%
P/NAPS 1.86 2.09 1.23 1.23 0.81 0.78 0.77 15.81%

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