[MAGNI] YoY Cumulative 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- 70.1%
YoY- 37.7%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 429,130 416,543 347,315 298,021 303,001 266,549 131,319 21.79%
PBT 38,073 32,227 20,783 17,650 13,084 12,444 4,138 44.70%
Tax -9,556 -8,046 -5,186 -4,668 -3,659 -3,236 -1,182 41.62%
NP 28,517 24,181 15,597 12,982 9,425 9,208 2,956 45.85%
-
NP to SH 28,516 24,181 15,596 12,984 9,429 9,211 2,956 45.85%
-
Tax Rate 25.10% 24.97% 24.95% 26.45% 27.97% 26.00% 28.56% -
Total Cost 400,613 392,362 331,718 285,039 293,576 257,341 128,363 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 5,425 - - - - - - -
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 13.90% 13.57% 10.03% 9.09% 7.05% 7.23% 3.23% -
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 395.48 387.93 335.16 287.83 292.43 257.26 173.70 14.68%
EPS 26.28 22.52 15.05 12.54 9.10 8.89 3.91 37.33%
DPS 5.00 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 99.04 96.14 80.16 68.78 69.93 61.52 30.31 21.79%
EPS 6.58 5.58 3.60 3.00 2.18 2.13 0.68 45.92%
DPS 1.25 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 0.37 0.32 0.34 0.33 0.29 0.38 0.47 -3.90%
P/EPS 5.52 5.60 7.51 7.58 9.45 10.91 20.72 -19.76%
EY 18.12 17.87 13.32 13.20 10.58 9.16 4.83 24.62%
DY 3.45 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 0.37 0.31 0.33 0.35 0.26 0.35 0.51 -5.20%
P/EPS 5.56 5.42 7.31 7.97 8.24 10.24 22.51 -20.77%
EY 18.00 18.46 13.68 12.54 12.13 9.77 4.44 26.24%
DY 3.42 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