[MAGNI] QoQ TTM Result on 31-Oct-2010 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 9.78%
YoY- 61.47%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 469,084 443,657 426,011 407,077 379,961 376,717 383,114 14.49%
PBT 26,268 23,259 24,931 26,120 23,948 21,798 20,302 18.79%
Tax -6,758 -5,999 -5,820 -6,154 -5,762 -5,302 -5,205 19.07%
NP 19,510 17,260 19,111 19,966 18,186 16,496 15,097 18.69%
-
NP to SH 19,508 17,258 19,108 19,964 18,185 16,496 15,099 18.68%
-
Tax Rate 25.73% 25.79% 23.34% 23.56% 24.06% 24.32% 25.64% -
Total Cost 449,574 426,397 406,900 387,111 361,775 360,221 368,017 14.31%
-
Net Worth 164,065 157,889 155,357 150,229 152,136 147,110 142,831 9.70%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 6,232 6,232 7,769 7,769 7,769 7,769 5,175 13.22%
Div Payout % 31.95% 36.11% 40.66% 38.92% 42.73% 47.10% 34.28% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 164,065 157,889 155,357 150,229 152,136 147,110 142,831 9.70%
NOSH 105,170 103,874 103,571 103,606 103,493 103,598 103,500 1.07%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 4.16% 3.89% 4.49% 4.90% 4.79% 4.38% 3.94% -
ROE 11.89% 10.93% 12.30% 13.29% 11.95% 11.21% 10.57% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 446.02 427.11 411.32 392.91 367.13 363.63 370.16 13.27%
EPS 18.55 16.61 18.45 19.27 17.57 15.92 14.59 17.41%
DPS 6.00 6.00 7.50 7.50 7.50 7.50 5.00 12.96%
NAPS 1.56 1.52 1.50 1.45 1.47 1.42 1.38 8.54%
Adjusted Per Share Value based on latest NOSH - 103,606
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 108.26 102.39 98.32 93.95 87.69 86.94 88.42 14.49%
EPS 4.50 3.98 4.41 4.61 4.20 3.81 3.48 18.74%
DPS 1.44 1.44 1.79 1.79 1.79 1.79 1.19 13.59%
NAPS 0.3787 0.3644 0.3586 0.3467 0.3511 0.3395 0.3296 9.72%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.15 1.33 1.13 1.29 1.09 1.20 0.95 -
P/RPS 0.26 0.31 0.27 0.33 0.30 0.33 0.26 0.00%
P/EPS 6.20 8.01 6.12 6.69 6.20 7.54 6.51 -3.20%
EY 16.13 12.49 16.33 14.94 16.12 13.27 15.36 3.32%
DY 5.22 4.51 6.64 5.81 6.88 6.25 5.26 -0.50%
P/NAPS 0.74 0.88 0.75 0.89 0.74 0.85 0.69 4.78%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 30/06/11 30/03/11 30/12/10 28/09/10 30/06/10 30/03/10 -
Price 1.11 1.39 1.10 1.12 1.08 1.17 1.00 -
P/RPS 0.25 0.33 0.27 0.29 0.29 0.32 0.27 -5.01%
P/EPS 5.98 8.37 5.96 5.81 6.15 7.35 6.85 -8.68%
EY 16.71 11.95 16.77 17.20 16.27 13.61 14.59 9.49%
DY 5.41 4.32 6.82 6.70 6.94 6.41 5.00 5.40%
P/NAPS 0.71 0.91 0.73 0.77 0.73 0.82 0.72 -0.93%

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