[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 10.14%
YoY- 12.04%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 465,148 376,717 397,361 402,526 452,172 388,094 404,001 9.87%
PBT 27,504 21,798 23,533 21,014 18,904 15,736 17,445 35.57%
Tax -6,888 -5,302 -6,224 -5,752 -5,048 -4,197 -4,878 25.94%
NP 20,616 16,496 17,309 15,262 13,856 11,539 12,566 39.22%
-
NP to SH 20,616 16,496 17,312 15,266 13,860 11,543 12,572 39.18%
-
Tax Rate 25.04% 24.32% 26.45% 27.37% 26.70% 26.67% 27.96% -
Total Cost 444,532 360,221 380,052 387,264 438,316 376,555 391,434 8.87%
-
Net Worth 152,136 147,045 142,886 137,746 138,600 135,708 133,663 9.03%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 7,766 - - - 5,179 - -
Div Payout % - 47.08% - - - 44.87% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 152,136 147,045 142,886 137,746 138,600 135,708 133,663 9.03%
NOSH 103,493 103,553 103,540 103,568 103,432 103,594 103,615 -0.07%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 4.43% 4.38% 4.36% 3.79% 3.06% 2.97% 3.11% -
ROE 13.55% 11.22% 12.12% 11.08% 10.00% 8.51% 9.41% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 449.44 363.79 383.77 388.66 437.16 374.63 389.90 9.96%
EPS 19.92 15.93 16.72 14.74 13.40 11.14 12.13 39.32%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.47 1.42 1.38 1.33 1.34 1.31 1.29 9.12%
Adjusted Per Share Value based on latest NOSH - 103,681
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 107.35 86.94 91.71 92.90 104.36 89.57 93.24 9.87%
EPS 4.76 3.81 4.00 3.52 3.20 2.66 2.90 39.27%
DPS 0.00 1.79 0.00 0.00 0.00 1.20 0.00 -
NAPS 0.3511 0.3394 0.3298 0.3179 0.3199 0.3132 0.3085 9.03%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.09 1.20 0.95 0.98 0.84 0.81 0.86 -
P/RPS 0.24 0.33 0.25 0.25 0.19 0.22 0.22 5.98%
P/EPS 5.47 7.53 5.68 6.65 6.27 7.27 7.09 -15.92%
EY 18.28 13.28 17.60 15.04 15.95 13.76 14.11 18.89%
DY 0.00 6.25 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.74 0.85 0.69 0.74 0.63 0.62 0.67 6.86%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 30/06/10 30/03/10 30/12/09 28/09/09 30/06/09 27/03/09 -
Price 1.08 1.17 1.00 0.94 0.90 0.86 0.75 -
P/RPS 0.24 0.32 0.26 0.24 0.21 0.23 0.19 16.90%
P/EPS 5.42 7.34 5.98 6.38 6.72 7.72 6.18 -8.39%
EY 18.44 13.62 16.72 15.68 14.89 12.96 16.18 9.13%
DY 0.00 6.41 0.00 0.00 0.00 5.81 0.00 -
P/NAPS 0.73 0.82 0.72 0.71 0.67 0.66 0.58 16.62%

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