[MAGNI] QoQ TTM Result on 31-Jul-2011 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 13.04%
YoY- 7.28%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 534,123 512,885 494,654 469,084 443,657 426,011 407,077 19.87%
PBT 40,894 34,723 30,177 26,268 23,259 24,931 26,120 34.86%
Tax -10,256 -8,879 -7,766 -6,758 -5,999 -5,820 -6,154 40.60%
NP 30,638 25,844 22,411 19,510 17,260 19,111 19,966 33.07%
-
NP to SH 30,638 25,843 22,409 19,508 17,258 19,108 19,964 33.08%
-
Tax Rate 25.08% 25.57% 25.73% 25.73% 25.79% 23.34% 23.56% -
Total Cost 503,485 487,041 472,243 449,574 426,397 406,900 387,111 19.17%
-
Net Worth 186,656 180,056 171,321 164,065 157,889 155,357 150,229 15.58%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 9,766 6,232 6,232 6,232 6,232 7,769 7,769 16.49%
Div Payout % 31.88% 24.12% 27.81% 31.95% 36.11% 40.66% 38.92% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 186,656 180,056 171,321 164,065 157,889 155,357 150,229 15.58%
NOSH 108,521 108,467 108,431 105,170 103,874 103,571 103,606 3.14%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 5.74% 5.04% 4.53% 4.16% 3.89% 4.49% 4.90% -
ROE 16.41% 14.35% 13.08% 11.89% 10.93% 12.30% 13.29% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 492.18 472.85 456.19 446.02 427.11 411.32 392.91 16.21%
EPS 28.23 23.83 20.67 18.55 16.61 18.45 19.27 29.01%
DPS 9.00 5.75 5.75 6.00 6.00 7.50 7.50 12.93%
NAPS 1.72 1.66 1.58 1.56 1.52 1.50 1.45 12.06%
Adjusted Per Share Value based on latest NOSH - 105,170
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 123.08 118.19 113.99 108.10 102.24 98.17 93.81 19.86%
EPS 7.06 5.96 5.16 4.50 3.98 4.40 4.60 33.08%
DPS 2.25 1.44 1.44 1.44 1.44 1.79 1.79 16.48%
NAPS 0.4301 0.4149 0.3948 0.3781 0.3638 0.358 0.3462 15.58%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.31 1.26 1.29 1.15 1.33 1.13 1.29 -
P/RPS 0.27 0.27 0.28 0.26 0.31 0.27 0.33 -12.53%
P/EPS 4.64 5.29 6.24 6.20 8.01 6.12 6.69 -21.66%
EY 21.55 18.91 16.02 16.13 12.49 16.33 14.94 27.69%
DY 6.87 4.56 4.46 5.22 4.51 6.64 5.81 11.83%
P/NAPS 0.76 0.76 0.82 0.74 0.88 0.75 0.89 -10.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 21/03/12 15/12/11 26/09/11 30/06/11 30/03/11 30/12/10 -
Price 1.47 1.22 1.23 1.11 1.39 1.10 1.12 -
P/RPS 0.30 0.26 0.27 0.25 0.33 0.27 0.29 2.28%
P/EPS 5.21 5.12 5.95 5.98 8.37 5.96 5.81 -7.01%
EY 19.21 19.53 16.80 16.71 11.95 16.77 17.20 7.65%
DY 6.12 4.71 4.67 5.41 4.32 6.82 6.70 -5.86%
P/NAPS 0.85 0.73 0.78 0.71 0.91 0.73 0.77 6.81%

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