[MAGNI] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 1.89%
YoY- 17.93%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 880,108 719,536 651,776 572,173 555,390 463,086 397,361 14.16%
PBT 111,077 63,148 59,609 50,764 42,969 27,710 23,533 29.50%
Tax -26,717 -15,708 -14,998 -12,741 -10,728 -6,914 -6,224 27.46%
NP 84,360 47,440 44,610 38,022 32,241 20,796 17,309 30.19%
-
NP to SH 84,360 47,437 44,610 38,021 32,241 20,794 17,312 30.19%
-
Tax Rate 24.05% 24.87% 25.16% 25.10% 24.97% 24.95% 26.45% -
Total Cost 795,748 672,096 607,165 534,150 523,149 442,290 380,052 13.10%
-
Net Worth 312,444 261,491 232,166 205,080 178,243 155,441 142,886 13.92%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 28,206 7,233 7,232 7,233 - - - -
Div Payout % 33.44% 15.25% 16.21% 19.03% - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 312,444 261,491 232,166 205,080 178,243 155,441 142,886 13.92%
NOSH 162,731 108,502 108,488 108,508 107,375 103,627 103,540 7.82%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 9.59% 6.59% 6.84% 6.65% 5.81% 4.49% 4.36% -
ROE 27.00% 18.14% 19.21% 18.54% 18.09% 13.38% 12.12% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 540.83 663.15 600.78 527.31 517.24 446.87 383.77 5.88%
EPS 51.84 43.72 41.12 35.04 30.03 20.07 16.72 20.74%
DPS 17.33 6.67 6.67 6.67 0.00 0.00 0.00 -
NAPS 1.92 2.41 2.14 1.89 1.66 1.50 1.38 5.65%
Adjusted Per Share Value based on latest NOSH - 108,448
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 203.13 166.07 150.43 132.06 128.18 106.88 91.71 14.16%
EPS 19.47 10.95 10.30 8.78 7.44 4.80 4.00 30.16%
DPS 6.51 1.67 1.67 1.67 0.00 0.00 0.00 -
NAPS 0.7211 0.6035 0.5358 0.4733 0.4114 0.3588 0.3298 13.91%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 4.17 2.82 2.19 1.45 1.26 1.13 0.95 -
P/RPS 0.77 0.43 0.36 0.27 0.24 0.25 0.25 20.61%
P/EPS 8.04 6.45 5.33 4.14 4.20 5.63 5.68 5.95%
EY 12.43 15.50 18.78 24.17 23.83 17.76 17.60 -5.62%
DY 4.16 2.36 3.04 4.60 0.00 0.00 0.00 -
P/NAPS 2.17 1.17 1.02 0.77 0.76 0.75 0.69 21.03%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 18/03/16 16/03/15 26/03/14 12/03/13 21/03/12 30/03/11 30/03/10 -
Price 4.48 2.91 2.38 1.46 1.22 1.10 1.00 -
P/RPS 0.83 0.44 0.40 0.28 0.24 0.25 0.26 21.33%
P/EPS 8.64 6.66 5.79 4.17 4.06 5.48 5.98 6.32%
EY 11.57 15.02 17.28 24.00 24.61 18.24 16.72 -5.94%
DY 3.87 2.29 2.80 4.57 0.00 0.00 0.00 -
P/NAPS 2.33 1.21 1.11 0.77 0.73 0.73 0.72 21.60%

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