[MAGNI] QoQ TTM Result on 30-Apr-2009 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 11.25%
YoY- 13.63%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 383,114 391,513 400,240 388,094 376,110 358,702 346,283 6.95%
PBT 20,302 16,840 16,209 15,736 13,677 13,317 12,680 36.74%
Tax -5,205 -4,479 -4,285 -4,196 -3,304 -3,182 -2,872 48.48%
NP 15,097 12,361 11,924 11,540 10,373 10,135 9,808 33.20%
-
NP to SH 15,099 12,364 11,928 11,544 10,377 10,139 9,812 33.18%
-
Tax Rate 25.64% 26.60% 26.44% 26.66% 24.16% 23.89% 22.65% -
Total Cost 368,017 379,152 388,316 376,554 365,737 348,567 336,475 6.13%
-
Net Worth 142,831 137,896 138,600 103,517 133,384 135,803 95,203 30.95%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 5,175 5,175 5,175 5,175 4,575 4,575 4,575 8.53%
Div Payout % 34.28% 41.86% 43.39% 44.84% 44.09% 45.12% 46.63% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 142,831 137,896 138,600 103,517 133,384 135,803 95,203 30.95%
NOSH 103,500 103,681 103,432 103,517 103,399 103,666 74,963 23.91%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 3.94% 3.16% 2.98% 2.97% 2.76% 2.83% 2.83% -
ROE 10.57% 8.97% 8.61% 11.15% 7.78% 7.47% 10.31% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 370.16 377.61 386.96 374.91 363.75 346.01 461.94 -13.69%
EPS 14.59 11.92 11.53 11.15 10.04 9.78 13.09 7.47%
DPS 5.00 5.00 5.00 5.00 4.42 4.41 6.10 -12.38%
NAPS 1.38 1.33 1.34 1.00 1.29 1.31 1.27 5.67%
Adjusted Per Share Value based on latest NOSH - 103,517
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 88.29 90.22 92.23 89.43 86.67 82.66 79.80 6.95%
EPS 3.48 2.85 2.75 2.66 2.39 2.34 2.26 33.24%
DPS 1.19 1.19 1.19 1.19 1.05 1.05 1.05 8.67%
NAPS 0.3291 0.3178 0.3194 0.2385 0.3074 0.3129 0.2194 30.94%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.95 0.98 0.84 0.81 0.86 0.82 0.88 -
P/RPS 0.26 0.26 0.22 0.22 0.24 0.24 0.19 23.18%
P/EPS 6.51 8.22 7.28 7.26 8.57 8.38 6.72 -2.08%
EY 15.36 12.17 13.73 13.77 11.67 11.93 14.87 2.17%
DY 5.26 5.10 5.95 6.17 5.15 5.38 6.94 -16.82%
P/NAPS 0.69 0.74 0.63 0.81 0.67 0.63 0.69 0.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 30/12/09 28/09/09 30/06/09 27/03/09 30/12/08 23/09/08 -
Price 1.00 0.94 0.90 0.86 0.75 0.79 0.75 -
P/RPS 0.27 0.25 0.23 0.23 0.21 0.23 0.16 41.60%
P/EPS 6.85 7.88 7.80 7.71 7.47 8.08 5.73 12.60%
EY 14.59 12.69 12.81 12.97 13.38 12.38 17.45 -11.22%
DY 5.00 5.32 5.56 5.81 5.90 5.59 8.14 -27.67%
P/NAPS 0.72 0.71 0.67 0.86 0.58 0.60 0.59 14.15%

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