[MAGNI] YoY Annualized Quarter 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- 9.42%
YoY- 13.2%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 775,272 708,960 603,980 527,232 566,856 465,148 452,172 9.39%
PBT 81,928 53,796 48,776 44,720 39,540 27,504 18,904 27.67%
Tax -19,636 -13,460 -12,216 -11,192 -9,924 -6,888 -5,048 25.39%
NP 62,292 40,336 36,560 33,528 29,616 20,616 13,856 28.45%
-
NP to SH 62,292 40,336 36,556 33,524 29,616 20,616 13,860 28.44%
-
Tax Rate 23.97% 25.02% 25.05% 25.03% 25.10% 25.04% 26.70% -
Total Cost 712,980 668,624 567,420 493,704 537,240 444,532 438,316 8.44%
-
Net Worth 288,670 245,052 215,992 194,074 164,065 152,136 138,600 13.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 288,670 245,052 215,992 194,074 164,065 152,136 138,600 13.00%
NOSH 108,522 108,430 108,539 108,421 105,170 103,493 103,432 0.80%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 8.03% 5.69% 6.05% 6.36% 5.22% 4.43% 3.06% -
ROE 21.58% 16.46% 16.92% 17.27% 18.05% 13.55% 10.00% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 714.39 653.84 556.46 486.28 538.99 449.44 437.16 8.52%
EPS 57.40 37.20 33.68 30.92 28.16 19.92 13.40 27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.26 1.99 1.79 1.56 1.47 1.34 12.10%
Adjusted Per Share Value based on latest NOSH - 108,421
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 178.93 163.63 139.40 121.68 130.83 107.35 104.36 9.39%
EPS 14.38 9.31 8.44 7.74 6.84 4.76 3.20 28.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6662 0.5656 0.4985 0.4479 0.3787 0.3511 0.3199 12.99%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 4.34 3.16 2.04 1.45 1.15 1.09 0.84 -
P/RPS 0.61 0.48 0.37 0.30 0.21 0.24 0.19 21.44%
P/EPS 7.56 8.49 6.06 4.69 4.08 5.47 6.27 3.16%
EY 13.23 11.77 16.51 21.32 24.49 18.28 15.95 -3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.40 1.03 0.81 0.74 0.74 0.63 17.15%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 09/09/15 12/09/14 17/09/13 25/09/12 26/09/11 28/09/10 28/09/09 -
Price 4.39 3.05 2.04 1.62 1.11 1.08 0.90 -
P/RPS 0.61 0.47 0.37 0.33 0.21 0.24 0.21 19.44%
P/EPS 7.65 8.20 6.06 5.24 3.94 5.42 6.72 2.18%
EY 13.08 12.20 16.51 19.09 25.37 18.44 14.89 -2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.35 1.03 0.91 0.71 0.73 0.67 16.19%

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