[MAGNI] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
17-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 2.12%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 651,273 625,519 600,640 585,004 565,817 546,710 518,440 16.47%
PBT 55,412 54,647 47,952 49,027 48,013 46,720 44,055 16.57%
Tax -13,461 -13,874 -12,162 -12,437 -12,181 -11,746 -11,010 14.38%
NP 41,951 40,773 35,790 36,590 35,832 34,974 33,045 17.29%
-
NP to SH 41,950 40,772 35,788 36,588 35,830 34,973 33,044 17.29%
-
Tax Rate 24.29% 25.39% 25.36% 25.37% 25.37% 25.14% 24.99% -
Total Cost 609,322 584,746 564,850 548,414 529,985 511,736 485,395 16.41%
-
Net Worth 235,346 232,177 216,864 215,992 207,159 204,968 195,319 13.27%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 14,101 14,101 14,099 14,099 14,099 15,189 9,766 27.83%
Div Payout % 33.61% 34.59% 39.40% 38.54% 39.35% 43.43% 29.56% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 235,346 232,177 216,864 215,992 207,159 204,968 195,319 13.27%
NOSH 108,454 108,494 108,432 108,539 108,460 108,448 108,511 -0.03%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.44% 6.52% 5.96% 6.25% 6.33% 6.40% 6.37% -
ROE 17.82% 17.56% 16.50% 16.94% 17.30% 17.06% 16.92% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 600.50 576.55 553.93 538.98 521.68 504.12 477.78 16.51%
EPS 38.68 37.58 33.00 33.71 33.04 32.25 30.45 17.34%
DPS 13.00 13.00 13.00 13.00 13.00 14.00 9.00 27.86%
NAPS 2.17 2.14 2.00 1.99 1.91 1.89 1.80 13.31%
Adjusted Per Share Value based on latest NOSH - 108,539
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 150.31 144.37 138.63 135.02 130.59 126.18 119.65 16.47%
EPS 9.68 9.41 8.26 8.44 8.27 8.07 7.63 17.24%
DPS 3.25 3.25 3.25 3.25 3.25 3.51 2.25 27.86%
NAPS 0.5432 0.5359 0.5005 0.4985 0.4781 0.4731 0.4508 13.27%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.69 2.19 2.30 2.04 1.68 1.45 1.49 -
P/RPS 0.45 0.38 0.42 0.38 0.32 0.29 0.31 28.29%
P/EPS 6.95 5.83 6.97 6.05 5.09 4.50 4.89 26.49%
EY 14.38 17.16 14.35 16.52 19.66 22.24 20.44 -20.94%
DY 4.83 5.94 5.65 6.37 7.74 9.66 6.04 -13.88%
P/NAPS 1.24 1.02 1.15 1.03 0.88 0.77 0.83 30.78%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 26/03/14 09/12/13 17/09/13 26/06/13 12/03/13 17/12/12 -
Price 3.01 2.38 2.46 2.04 1.95 1.46 1.45 -
P/RPS 0.50 0.41 0.44 0.38 0.37 0.29 0.30 40.70%
P/EPS 7.78 6.33 7.45 6.05 5.90 4.53 4.76 38.87%
EY 12.85 15.79 13.42 16.52 16.94 22.09 21.00 -27.98%
DY 4.32 5.46 5.28 6.37 6.67 9.59 6.21 -21.54%
P/NAPS 1.39 1.11 1.23 1.03 1.02 0.77 0.81 43.47%

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