[MAGNI] QoQ Annualized Quarter Result on 31-Jul-2011 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 71.61%
YoY- 43.66%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 534,123 555,390 565,240 566,856 443,657 463,086 463,246 9.96%
PBT 40,874 42,969 43,454 39,540 23,259 27,710 29,658 23.86%
Tax -10,236 -10,728 -10,950 -9,924 -5,999 -6,914 -7,456 23.54%
NP 30,638 32,241 32,504 29,616 17,260 20,796 22,202 23.97%
-
NP to SH 30,638 32,241 32,504 29,616 17,258 20,794 22,202 23.97%
-
Tax Rate 25.04% 24.97% 25.20% 25.10% 25.79% 24.95% 25.14% -
Total Cost 503,485 523,149 532,736 537,240 426,397 442,290 441,044 9.23%
-
Net Worth 185,162 178,243 168,824 164,065 157,455 155,441 150,153 15.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 6,459 - - - 6,215 - - -
Div Payout % 21.08% - - - 36.01% - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 185,162 178,243 168,824 164,065 157,455 155,441 150,153 15.00%
NOSH 107,652 107,375 106,850 105,170 103,589 103,627 103,554 2.62%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 5.74% 5.81% 5.75% 5.22% 3.89% 4.49% 4.79% -
ROE 16.55% 18.09% 19.25% 18.05% 10.96% 13.38% 14.79% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 496.15 517.24 529.00 538.99 428.28 446.87 447.35 7.15%
EPS 28.46 30.03 30.42 28.16 16.66 20.07 21.44 20.80%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.72 1.66 1.58 1.56 1.52 1.50 1.45 12.06%
Adjusted Per Share Value based on latest NOSH - 105,170
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 123.27 128.18 130.46 130.83 102.39 106.88 106.92 9.96%
EPS 7.07 7.44 7.50 6.84 3.98 4.80 5.12 24.02%
DPS 1.49 0.00 0.00 0.00 1.43 0.00 0.00 -
NAPS 0.4273 0.4114 0.3896 0.3787 0.3634 0.3588 0.3465 15.01%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.31 1.26 1.29 1.15 1.33 1.13 1.29 -
P/RPS 0.26 0.24 0.24 0.21 0.31 0.25 0.29 -7.02%
P/EPS 4.60 4.20 4.24 4.08 7.98 5.63 6.02 -16.43%
EY 21.73 23.83 23.58 24.49 12.53 17.76 16.62 19.58%
DY 4.58 0.00 0.00 0.00 4.51 0.00 0.00 -
P/NAPS 0.76 0.76 0.82 0.74 0.88 0.75 0.89 -10.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 21/03/12 15/12/11 26/09/11 30/06/11 30/03/11 30/12/10 -
Price 1.47 1.22 1.23 1.11 1.39 1.10 1.12 -
P/RPS 0.30 0.24 0.23 0.21 0.32 0.25 0.25 12.93%
P/EPS 5.17 4.06 4.04 3.94 8.34 5.48 5.22 -0.64%
EY 19.36 24.61 24.73 25.37 11.99 18.24 19.14 0.76%
DY 4.08 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 0.85 0.73 0.78 0.71 0.91 0.73 0.77 6.81%

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