[MAGNI] QoQ Annualized Quarter Result on 30-Apr-2012 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -4.97%
YoY- 77.53%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 572,173 533,874 527,232 534,123 555,390 565,240 566,856 0.62%
PBT 50,764 49,816 44,720 40,874 42,969 43,454 39,540 18.03%
Tax -12,741 -12,498 -11,192 -10,236 -10,728 -10,950 -9,924 18.03%
NP 38,022 37,318 33,528 30,638 32,241 32,504 29,616 18.03%
-
NP to SH 38,021 37,316 33,524 30,638 32,241 32,504 29,616 18.03%
-
Tax Rate 25.10% 25.09% 25.03% 25.04% 24.97% 25.20% 25.10% -
Total Cost 534,150 496,556 493,704 503,485 523,149 532,736 537,240 -0.38%
-
Net Worth 205,080 195,258 194,074 185,162 178,243 168,824 164,065 15.96%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 7,233 - - 6,459 - - - -
Div Payout % 19.03% - - 21.08% - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 205,080 195,258 194,074 185,162 178,243 168,824 164,065 15.96%
NOSH 108,508 108,476 108,421 107,652 107,375 106,850 105,170 2.09%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 6.65% 6.99% 6.36% 5.74% 5.81% 5.75% 5.22% -
ROE 18.54% 19.11% 17.27% 16.55% 18.09% 19.25% 18.05% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 527.31 492.16 486.28 496.15 517.24 529.00 538.99 -1.44%
EPS 35.04 34.40 30.92 28.46 30.03 30.42 28.16 15.61%
DPS 6.67 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.89 1.80 1.79 1.72 1.66 1.58 1.56 13.58%
Adjusted Per Share Value based on latest NOSH - 108,521
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 131.85 123.03 121.50 123.08 127.98 130.25 130.63 0.61%
EPS 8.76 8.60 7.73 7.06 7.43 7.49 6.82 18.07%
DPS 1.67 0.00 0.00 1.49 0.00 0.00 0.00 -
NAPS 0.4726 0.45 0.4472 0.4267 0.4107 0.389 0.3781 15.95%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.45 1.49 1.45 1.31 1.26 1.29 1.15 -
P/RPS 0.27 0.30 0.30 0.26 0.24 0.24 0.21 18.14%
P/EPS 4.14 4.33 4.69 4.60 4.20 4.24 4.08 0.97%
EY 24.17 23.09 21.32 21.73 23.83 23.58 24.49 -0.86%
DY 4.60 0.00 0.00 4.58 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.81 0.76 0.76 0.82 0.74 2.67%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 12/03/13 17/12/12 25/09/12 28/06/12 21/03/12 15/12/11 26/09/11 -
Price 1.46 1.45 1.62 1.47 1.22 1.23 1.11 -
P/RPS 0.28 0.29 0.33 0.30 0.24 0.23 0.21 21.03%
P/EPS 4.17 4.22 5.24 5.17 4.06 4.04 3.94 3.83%
EY 24.00 23.72 19.09 19.36 24.61 24.73 25.37 -3.61%
DY 4.57 0.00 0.00 4.08 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.91 0.85 0.73 0.78 0.71 5.53%

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