[MAGNI] QoQ Quarter Result on 31-Jan-2013 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -4.07%
YoY- 24.33%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 150,765 150,995 136,687 162,193 135,129 131,808 117,580 17.97%
PBT 12,653 12,194 9,940 13,165 13,728 11,180 8,647 28.80%
Tax -3,176 -3,054 -2,625 -3,307 -3,451 -2,798 -2,190 28.03%
NP 9,477 9,140 7,315 9,858 10,277 8,382 6,457 29.05%
-
NP to SH 9,477 9,139 7,314 9,858 10,276 8,381 6,457 29.05%
-
Tax Rate 25.10% 25.05% 26.41% 25.12% 25.14% 25.03% 25.33% -
Total Cost 141,288 141,855 129,372 152,335 124,852 123,426 111,123 17.31%
-
Net Worth 216,864 215,992 207,159 204,968 195,319 194,074 186,656 10.48%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - 8,676 5,422 - - 6,511 -
Div Payout % - - 118.63% 55.01% - - 100.84% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 216,864 215,992 207,159 204,968 195,319 194,074 186,656 10.48%
NOSH 108,432 108,539 108,460 108,448 108,511 108,421 108,521 -0.05%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 6.29% 6.05% 5.35% 6.08% 7.61% 6.36% 5.49% -
ROE 4.37% 4.23% 3.53% 4.81% 5.26% 4.32% 3.46% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 139.04 139.12 126.02 149.56 124.53 121.57 108.35 18.03%
EPS 8.74 8.42 6.74 9.09 9.47 7.73 5.95 29.12%
DPS 0.00 0.00 8.00 5.00 0.00 0.00 6.00 -
NAPS 2.00 1.99 1.91 1.89 1.80 1.79 1.72 10.54%
Adjusted Per Share Value based on latest NOSH - 108,448
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 34.74 34.80 31.50 37.38 31.14 30.37 27.10 17.95%
EPS 2.18 2.11 1.69 2.27 2.37 1.93 1.49 28.78%
DPS 0.00 0.00 2.00 1.25 0.00 0.00 1.50 -
NAPS 0.4997 0.4977 0.4774 0.4723 0.4501 0.4472 0.4301 10.48%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 2.30 2.04 1.68 1.45 1.49 1.45 1.31 -
P/RPS 1.65 1.47 1.33 0.97 1.20 1.19 1.21 22.90%
P/EPS 26.32 24.23 24.91 15.95 15.73 18.76 22.02 12.59%
EY 3.80 4.13 4.01 6.27 6.36 5.33 4.54 -11.15%
DY 0.00 0.00 4.76 3.45 0.00 0.00 4.58 -
P/NAPS 1.15 1.03 0.88 0.77 0.83 0.81 0.76 31.70%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 09/12/13 17/09/13 26/06/13 12/03/13 17/12/12 25/09/12 28/06/12 -
Price 2.46 2.04 1.95 1.46 1.45 1.62 1.47 -
P/RPS 1.77 1.47 1.55 0.98 1.16 1.33 1.36 19.14%
P/EPS 28.15 24.23 28.92 16.06 15.31 20.96 24.71 9.05%
EY 3.55 4.13 3.46 6.23 6.53 4.77 4.05 -8.38%
DY 0.00 0.00 4.10 3.42 0.00 0.00 4.08 -
P/NAPS 1.23 1.03 1.02 0.77 0.81 0.91 0.85 27.84%

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