[MAGNI] YoY Annualized Quarter 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- 13.4%
YoY- 37.7%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 572,173 555,390 463,086 397,361 404,001 355,398 175,092 21.79%
PBT 50,764 42,969 27,710 23,533 17,445 16,592 5,517 44.70%
Tax -12,741 -10,728 -6,914 -6,224 -4,878 -4,314 -1,576 41.62%
NP 38,022 32,241 20,796 17,309 12,566 12,277 3,941 45.85%
-
NP to SH 38,021 32,241 20,794 17,312 12,572 12,281 3,941 45.85%
-
Tax Rate 25.10% 24.97% 24.95% 26.45% 27.96% 26.00% 28.57% -
Total Cost 534,150 523,149 442,290 380,052 391,434 343,121 171,150 20.86%
-
Net Worth 205,080 178,243 155,441 142,886 133,663 127,441 91,477 14.38%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 7,233 - - - - - - -
Div Payout % 19.03% - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 205,080 178,243 155,441 142,886 133,663 127,441 91,477 14.38%
NOSH 108,508 107,375 103,627 103,540 103,615 103,610 75,601 6.20%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 6.65% 5.81% 4.49% 4.36% 3.11% 3.45% 2.25% -
ROE 18.54% 18.09% 13.38% 12.12% 9.41% 9.64% 4.31% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 527.31 517.24 446.87 383.77 389.90 343.01 231.60 14.68%
EPS 35.04 30.03 20.07 16.72 12.13 11.85 5.21 37.34%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.66 1.50 1.38 1.29 1.23 1.21 7.70%
Adjusted Per Share Value based on latest NOSH - 103,500
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 132.06 128.18 106.88 91.71 93.24 82.02 40.41 21.79%
EPS 8.78 7.44 4.80 4.00 2.90 2.83 0.91 45.85%
DPS 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4733 0.4114 0.3588 0.3298 0.3085 0.2941 0.2111 14.38%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.45 1.26 1.13 0.95 0.86 0.97 0.81 -
P/RPS 0.27 0.24 0.25 0.25 0.22 0.28 0.35 -4.22%
P/EPS 4.14 4.20 5.63 5.68 7.09 8.18 15.54 -19.76%
EY 24.17 23.83 17.76 17.60 14.11 12.22 6.44 24.63%
DY 4.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.75 0.69 0.67 0.79 0.67 2.34%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 12/03/13 21/03/12 30/03/11 30/03/10 27/03/09 28/03/08 15/03/07 -
Price 1.46 1.22 1.10 1.00 0.75 0.91 0.88 -
P/RPS 0.28 0.24 0.25 0.26 0.19 0.27 0.38 -4.95%
P/EPS 4.17 4.06 5.48 5.98 6.18 7.68 16.88 -20.77%
EY 24.00 24.61 18.24 16.72 16.18 13.03 5.92 26.24%
DY 4.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.73 0.72 0.58 0.74 0.73 0.89%

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