[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
21-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -0.81%
YoY- 55.05%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 533,874 527,232 534,123 555,390 565,240 566,856 443,657 13.07%
PBT 49,816 44,720 40,874 42,969 43,454 39,540 23,259 65.77%
Tax -12,498 -11,192 -10,236 -10,728 -10,950 -9,924 -5,999 62.75%
NP 37,318 33,528 30,638 32,241 32,504 29,616 17,260 66.81%
-
NP to SH 37,316 33,524 30,638 32,241 32,504 29,616 17,258 66.82%
-
Tax Rate 25.09% 25.03% 25.04% 24.97% 25.20% 25.10% 25.79% -
Total Cost 496,556 493,704 503,485 523,149 532,736 537,240 426,397 10.63%
-
Net Worth 195,258 194,074 185,162 178,243 168,824 164,065 157,455 15.35%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - 6,459 - - - 6,215 -
Div Payout % - - 21.08% - - - 36.01% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 195,258 194,074 185,162 178,243 168,824 164,065 157,455 15.35%
NOSH 108,476 108,421 107,652 107,375 106,850 105,170 103,589 3.10%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 6.99% 6.36% 5.74% 5.81% 5.75% 5.22% 3.89% -
ROE 19.11% 17.27% 16.55% 18.09% 19.25% 18.05% 10.96% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 492.16 486.28 496.15 517.24 529.00 538.99 428.28 9.66%
EPS 34.40 30.92 28.46 30.03 30.42 28.16 16.66 61.79%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 1.80 1.79 1.72 1.66 1.58 1.56 1.52 11.87%
Adjusted Per Share Value based on latest NOSH - 108,467
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 123.22 121.68 123.27 128.18 130.46 130.83 102.39 13.07%
EPS 8.61 7.74 7.07 7.44 7.50 6.84 3.98 66.87%
DPS 0.00 0.00 1.49 0.00 0.00 0.00 1.43 -
NAPS 0.4506 0.4479 0.4273 0.4114 0.3896 0.3787 0.3634 15.34%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.49 1.45 1.31 1.26 1.29 1.15 1.33 -
P/RPS 0.30 0.30 0.26 0.24 0.24 0.21 0.31 -2.15%
P/EPS 4.33 4.69 4.60 4.20 4.24 4.08 7.98 -33.35%
EY 23.09 21.32 21.73 23.83 23.58 24.49 12.53 50.02%
DY 0.00 0.00 4.58 0.00 0.00 0.00 4.51 -
P/NAPS 0.83 0.81 0.76 0.76 0.82 0.74 0.88 -3.80%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 17/12/12 25/09/12 28/06/12 21/03/12 15/12/11 26/09/11 30/06/11 -
Price 1.45 1.62 1.47 1.22 1.23 1.11 1.39 -
P/RPS 0.29 0.33 0.30 0.24 0.23 0.21 0.32 -6.32%
P/EPS 4.22 5.24 5.17 4.06 4.04 3.94 8.34 -36.37%
EY 23.72 19.09 19.36 24.61 24.73 25.37 11.99 57.26%
DY 0.00 0.00 4.08 0.00 0.00 0.00 4.32 -
P/NAPS 0.81 0.91 0.85 0.73 0.78 0.71 0.91 -7.43%

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