[MAGNI] YoY Annualized Quarter Result on 31-Oct-2011 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 9.75%
YoY- 46.4%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 678,552 603,520 533,874 565,240 463,246 402,526 395,688 9.40%
PBT 48,542 49,694 49,816 43,454 29,658 21,014 18,806 17.11%
Tax -12,368 -12,460 -12,498 -10,950 -7,456 -5,752 -5,186 15.57%
NP 36,174 37,234 37,318 32,504 22,202 15,262 13,620 17.67%
-
NP to SH 36,172 37,232 37,316 32,504 22,202 15,266 13,626 17.66%
-
Tax Rate 25.48% 25.07% 25.09% 25.20% 25.14% 27.37% 27.58% -
Total Cost 642,378 566,286 496,556 532,736 441,044 387,264 382,068 9.04%
-
Net Worth 244,112 216,969 195,258 168,824 150,153 137,746 135,845 10.25%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 244,112 216,969 195,258 168,824 150,153 137,746 135,845 10.25%
NOSH 108,494 108,484 108,476 106,850 103,554 103,568 103,698 0.75%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 5.33% 6.17% 6.99% 5.75% 4.79% 3.79% 3.44% -
ROE 14.82% 17.16% 19.11% 19.25% 14.79% 11.08% 10.03% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 625.43 556.32 492.16 529.00 447.35 388.66 381.57 8.58%
EPS 33.34 34.32 34.40 30.42 21.44 14.74 13.14 16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.00 1.80 1.58 1.45 1.33 1.31 9.42%
Adjusted Per Share Value based on latest NOSH - 108,431
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 156.61 139.29 123.22 130.46 106.92 92.90 91.32 9.40%
EPS 8.35 8.59 8.61 7.50 5.12 3.52 3.14 17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5634 0.5008 0.4506 0.3896 0.3465 0.3179 0.3135 10.25%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.94 2.30 1.49 1.29 1.29 0.98 0.82 -
P/RPS 0.47 0.41 0.30 0.24 0.29 0.25 0.21 14.36%
P/EPS 8.82 6.70 4.33 4.24 6.02 6.65 6.24 5.93%
EY 11.34 14.92 23.09 23.58 16.62 15.04 16.02 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.15 0.83 0.82 0.89 0.74 0.63 12.97%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 03/12/14 09/12/13 17/12/12 15/12/11 30/12/10 30/12/09 30/12/08 -
Price 2.76 2.46 1.45 1.23 1.12 0.94 0.79 -
P/RPS 0.44 0.44 0.29 0.23 0.25 0.24 0.21 13.11%
P/EPS 8.28 7.17 4.22 4.04 5.22 6.38 6.01 5.48%
EY 12.08 13.95 23.72 24.73 19.14 15.68 16.63 -5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.23 0.81 0.78 0.77 0.71 0.60 12.70%

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