[MAGNI] YoY Cumulative Quarter Result on 31-Oct-2012 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 122.62%
YoY- 14.8%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 391,160 339,276 301,760 266,937 282,620 231,623 201,263 11.70%
PBT 49,157 24,271 24,847 24,908 21,727 14,829 10,507 29.31%
Tax -11,953 -6,184 -6,230 -6,249 -5,475 -3,728 -2,876 26.78%
NP 37,204 18,087 18,617 18,659 16,252 11,101 7,631 30.20%
-
NP to SH 37,204 18,086 18,616 18,658 16,252 11,101 7,633 30.19%
-
Tax Rate 24.32% 25.48% 25.07% 25.09% 25.20% 25.14% 27.37% -
Total Cost 353,956 321,189 283,143 248,278 266,368 220,522 193,632 10.57%
-
Net Worth 299,454 244,112 216,969 195,258 168,824 150,153 137,746 13.81%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 8,679 - - - - - - -
Div Payout % 23.33% - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 299,454 244,112 216,969 195,258 168,824 150,153 137,746 13.81%
NOSH 108,498 108,494 108,484 108,476 106,850 103,554 103,568 0.77%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 9.51% 5.33% 6.17% 6.99% 5.75% 4.79% 3.79% -
ROE 12.42% 7.41% 8.58% 9.56% 9.63% 7.39% 5.54% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 360.52 312.71 278.16 246.08 264.50 223.67 194.33 10.84%
EPS 34.29 16.67 17.16 17.20 15.21 10.72 7.37 29.19%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.25 2.00 1.80 1.58 1.45 1.33 12.93%
Adjusted Per Share Value based on latest NOSH - 108,511
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 90.14 78.18 69.54 61.51 65.13 53.38 46.38 11.70%
EPS 8.57 4.17 4.29 4.30 3.75 2.56 1.76 30.17%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6901 0.5625 0.50 0.45 0.389 0.346 0.3174 13.81%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 5.80 2.94 2.30 1.49 1.29 1.29 0.98 -
P/RPS 1.61 0.94 0.83 0.61 0.49 0.58 0.50 21.50%
P/EPS 16.91 17.64 13.40 8.66 8.48 12.03 13.30 4.08%
EY 5.91 5.67 7.46 11.54 11.79 8.31 7.52 -3.93%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.31 1.15 0.83 0.82 0.89 0.74 18.97%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 22/12/15 03/12/14 09/12/13 17/12/12 15/12/11 30/12/10 30/12/09 -
Price 4.18 2.76 2.46 1.45 1.23 1.12 0.94 -
P/RPS 1.16 0.88 0.88 0.59 0.47 0.50 0.48 15.83%
P/EPS 12.19 16.56 14.34 8.43 8.09 10.45 12.75 -0.74%
EY 8.20 6.04 6.98 11.86 12.37 9.57 7.84 0.75%
DY 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.23 1.23 0.81 0.78 0.77 0.71 13.39%

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