[MAGNI] QoQ TTM Result on 31-Jul-2012 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 3.19%
YoY- 62.06%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 565,817 546,710 518,440 524,217 534,123 512,885 494,654 9.38%
PBT 48,013 46,720 44,055 42,189 40,894 34,723 30,177 36.32%
Tax -12,181 -11,746 -11,010 -10,573 -10,256 -8,879 -7,766 35.03%
NP 35,832 34,974 33,045 31,616 30,638 25,844 22,411 36.77%
-
NP to SH 35,830 34,973 33,044 31,615 30,638 25,843 22,409 36.77%
-
Tax Rate 25.37% 25.14% 24.99% 25.06% 25.08% 25.57% 25.73% -
Total Cost 529,985 511,736 485,395 492,601 503,485 487,041 472,243 8.00%
-
Net Worth 207,159 204,968 195,319 194,074 186,656 180,056 171,321 13.51%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 14,099 15,189 9,766 6,511 9,766 6,232 6,232 72.42%
Div Payout % 39.35% 43.43% 29.56% 20.60% 31.88% 24.12% 27.81% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 207,159 204,968 195,319 194,074 186,656 180,056 171,321 13.51%
NOSH 108,460 108,448 108,511 108,421 108,521 108,467 108,431 0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.33% 6.40% 6.37% 6.03% 5.74% 5.04% 4.53% -
ROE 17.30% 17.06% 16.92% 16.29% 16.41% 14.35% 13.08% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 521.68 504.12 477.78 483.50 492.18 472.85 456.19 9.36%
EPS 33.04 32.25 30.45 29.16 28.23 23.83 20.67 36.74%
DPS 13.00 14.00 9.00 6.00 9.00 5.75 5.75 72.34%
NAPS 1.91 1.89 1.80 1.79 1.72 1.66 1.58 13.49%
Adjusted Per Share Value based on latest NOSH - 108,421
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 130.39 125.98 119.47 120.80 123.08 118.19 113.99 9.38%
EPS 8.26 8.06 7.61 7.29 7.06 5.96 5.16 36.88%
DPS 3.25 3.50 2.25 1.50 2.25 1.44 1.44 72.14%
NAPS 0.4774 0.4723 0.4501 0.4472 0.4301 0.4149 0.3948 13.51%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.68 1.45 1.49 1.45 1.31 1.26 1.29 -
P/RPS 0.32 0.29 0.31 0.30 0.27 0.27 0.28 9.31%
P/EPS 5.09 4.50 4.89 4.97 4.64 5.29 6.24 -12.70%
EY 19.66 22.24 20.44 20.11 21.55 18.91 16.02 14.63%
DY 7.74 9.66 6.04 4.14 6.87 4.56 4.46 44.46%
P/NAPS 0.88 0.77 0.83 0.81 0.76 0.76 0.82 4.82%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 26/06/13 12/03/13 17/12/12 25/09/12 28/06/12 21/03/12 15/12/11 -
Price 1.95 1.46 1.45 1.62 1.47 1.22 1.23 -
P/RPS 0.37 0.29 0.30 0.34 0.30 0.26 0.27 23.39%
P/EPS 5.90 4.53 4.76 5.56 5.21 5.12 5.95 -0.56%
EY 16.94 22.09 21.00 18.00 19.21 19.53 16.80 0.55%
DY 6.67 9.59 6.21 3.70 6.12 4.71 4.67 26.85%
P/NAPS 1.02 0.77 0.81 0.91 0.85 0.73 0.78 19.60%

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