[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 11.31%
YoY- 14.8%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 603,980 565,817 572,173 533,874 527,232 534,123 555,390 5.75%
PBT 48,776 48,013 50,764 49,816 44,720 40,874 42,969 8.82%
Tax -12,216 -12,181 -12,741 -12,498 -11,192 -10,236 -10,728 9.05%
NP 36,560 35,832 38,022 37,318 33,528 30,638 32,241 8.75%
-
NP to SH 36,556 35,830 38,021 37,316 33,524 30,638 32,241 8.74%
-
Tax Rate 25.05% 25.37% 25.10% 25.09% 25.03% 25.04% 24.97% -
Total Cost 567,420 529,985 534,150 496,556 493,704 503,485 523,149 5.57%
-
Net Worth 215,992 207,232 205,080 195,258 194,074 185,162 178,243 13.67%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 14,104 7,233 - - 6,459 - -
Div Payout % - 39.37% 19.03% - - 21.08% - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 215,992 207,232 205,080 195,258 194,074 185,162 178,243 13.67%
NOSH 108,539 108,498 108,508 108,476 108,421 107,652 107,375 0.72%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 6.05% 6.33% 6.65% 6.99% 6.36% 5.74% 5.81% -
ROE 16.92% 17.29% 18.54% 19.11% 17.27% 16.55% 18.09% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 556.46 521.50 527.31 492.16 486.28 496.15 517.24 4.99%
EPS 33.68 33.03 35.04 34.40 30.92 28.46 30.03 7.95%
DPS 0.00 13.00 6.67 0.00 0.00 6.00 0.00 -
NAPS 1.99 1.91 1.89 1.80 1.79 1.72 1.66 12.86%
Adjusted Per Share Value based on latest NOSH - 108,511
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 139.18 130.39 131.85 123.03 121.50 123.08 127.98 5.75%
EPS 8.42 8.26 8.76 8.60 7.73 7.06 7.43 8.70%
DPS 0.00 3.25 1.67 0.00 0.00 1.49 0.00 -
NAPS 0.4977 0.4775 0.4726 0.45 0.4472 0.4267 0.4107 13.67%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 2.04 1.68 1.45 1.49 1.45 1.31 1.26 -
P/RPS 0.37 0.32 0.27 0.30 0.30 0.26 0.24 33.48%
P/EPS 6.06 5.09 4.14 4.33 4.69 4.60 4.20 27.71%
EY 16.51 19.66 24.17 23.09 21.32 21.73 23.83 -21.71%
DY 0.00 7.74 4.60 0.00 0.00 4.58 0.00 -
P/NAPS 1.03 0.88 0.77 0.83 0.81 0.76 0.76 22.48%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 17/09/13 26/06/13 12/03/13 17/12/12 25/09/12 28/06/12 21/03/12 -
Price 2.04 1.95 1.46 1.45 1.62 1.47 1.22 -
P/RPS 0.37 0.37 0.28 0.29 0.33 0.30 0.24 33.48%
P/EPS 6.06 5.90 4.17 4.22 5.24 5.17 4.06 30.63%
EY 16.51 16.94 24.00 23.72 19.09 19.36 24.61 -23.38%
DY 0.00 6.67 4.57 0.00 0.00 4.08 0.00 -
P/NAPS 1.03 1.02 0.77 0.81 0.91 0.85 0.73 25.82%

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