[MAGNI] QoQ TTM Result on 31-Jan-2010 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 22.12%
YoY- 45.5%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 407,077 379,961 376,717 383,114 391,513 400,240 388,094 3.22%
PBT 26,120 23,948 21,798 20,302 16,840 16,209 15,736 40.06%
Tax -6,154 -5,762 -5,302 -5,205 -4,479 -4,285 -4,196 28.99%
NP 19,966 18,186 16,496 15,097 12,361 11,924 11,540 43.97%
-
NP to SH 19,964 18,185 16,496 15,099 12,364 11,928 11,544 43.93%
-
Tax Rate 23.56% 24.06% 24.32% 25.64% 26.60% 26.44% 26.66% -
Total Cost 387,111 361,775 360,221 368,017 379,152 388,316 376,554 1.85%
-
Net Worth 150,229 152,136 147,110 142,831 137,896 138,600 103,517 28.09%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 7,769 7,769 7,769 5,175 5,175 5,175 5,175 31.01%
Div Payout % 38.92% 42.73% 47.10% 34.28% 41.86% 43.39% 44.84% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 150,229 152,136 147,110 142,831 137,896 138,600 103,517 28.09%
NOSH 103,606 103,493 103,598 103,500 103,681 103,432 103,517 0.05%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 4.90% 4.79% 4.38% 3.94% 3.16% 2.98% 2.97% -
ROE 13.29% 11.95% 11.21% 10.57% 8.97% 8.61% 11.15% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 392.91 367.13 363.63 370.16 377.61 386.96 374.91 3.16%
EPS 19.27 17.57 15.92 14.59 11.92 11.53 11.15 43.87%
DPS 7.50 7.50 7.50 5.00 5.00 5.00 5.00 30.94%
NAPS 1.45 1.47 1.42 1.38 1.33 1.34 1.00 28.02%
Adjusted Per Share Value based on latest NOSH - 103,500
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 93.81 87.56 86.81 88.29 90.22 92.23 89.43 3.23%
EPS 4.60 4.19 3.80 3.48 2.85 2.75 2.66 43.92%
DPS 1.79 1.79 1.79 1.19 1.19 1.19 1.19 31.18%
NAPS 0.3462 0.3506 0.339 0.3291 0.3178 0.3194 0.2385 28.11%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.29 1.09 1.20 0.95 0.98 0.84 0.81 -
P/RPS 0.33 0.30 0.33 0.26 0.26 0.22 0.22 30.94%
P/EPS 6.69 6.20 7.54 6.51 8.22 7.28 7.26 -5.29%
EY 14.94 16.12 13.27 15.36 12.17 13.73 13.77 5.57%
DY 5.81 6.88 6.25 5.26 5.10 5.95 6.17 -3.91%
P/NAPS 0.89 0.74 0.85 0.69 0.74 0.63 0.81 6.46%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/12/10 28/09/10 30/06/10 30/03/10 30/12/09 28/09/09 30/06/09 -
Price 1.12 1.08 1.17 1.00 0.94 0.90 0.86 -
P/RPS 0.29 0.29 0.32 0.27 0.25 0.23 0.23 16.66%
P/EPS 5.81 6.15 7.35 6.85 7.88 7.80 7.71 -17.14%
EY 17.20 16.27 13.61 14.59 12.69 12.81 12.97 20.64%
DY 6.70 6.94 6.41 5.00 5.32 5.56 5.81 9.93%
P/NAPS 0.77 0.73 0.82 0.72 0.71 0.67 0.86 -7.08%

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