[MAGNI] YoY Quarter Result on 30-Apr-2013 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -25.81%
YoY- 13.27%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 193,985 176,728 162,441 136,687 117,580 96,342 78,696 16.20%
PBT 23,965 22,045 10,705 9,940 8,647 2,476 4,148 33.91%
Tax -5,120 -5,421 -2,212 -2,625 -2,190 -813 -634 41.59%
NP 18,845 16,624 8,493 7,315 6,457 1,663 3,514 32.26%
-
NP to SH 18,844 16,626 8,492 7,314 6,457 1,662 3,512 32.27%
-
Tax Rate 21.36% 24.59% 20.66% 26.41% 25.33% 32.84% 15.28% -
Total Cost 175,140 160,104 153,948 129,372 111,123 94,679 75,182 15.12%
-
Net Worth 322,203 216,994 235,346 207,159 186,656 157,889 147,110 13.94%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 8,136 7,236 8,676 8,676 6,511 6,232 7,769 0.77%
Div Payout % 43.18% 43.53% 102.17% 118.63% 100.84% 375.00% 221.24% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 322,203 216,994 235,346 207,159 186,656 157,889 147,110 13.94%
NOSH 162,728 108,497 108,454 108,460 108,521 103,874 103,598 7.80%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 9.71% 9.41% 5.23% 5.35% 5.49% 1.73% 4.47% -
ROE 5.85% 7.66% 3.61% 3.53% 3.46% 1.05% 2.39% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 119.21 162.89 149.78 126.02 108.35 92.75 75.96 7.79%
EPS 11.58 10.22 7.83 6.74 5.95 1.60 3.39 22.69%
DPS 5.00 6.67 8.00 8.00 6.00 6.00 7.50 -6.52%
NAPS 1.98 2.00 2.17 1.91 1.72 1.52 1.42 5.69%
Adjusted Per Share Value based on latest NOSH - 108,460
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 44.70 40.73 37.43 31.50 27.10 22.20 18.13 16.21%
EPS 4.34 3.83 1.96 1.69 1.49 0.38 0.81 32.24%
DPS 1.87 1.67 2.00 2.00 1.50 1.44 1.79 0.73%
NAPS 0.7425 0.50 0.5423 0.4774 0.4301 0.3638 0.339 13.94%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 4.23 3.17 2.69 1.68 1.31 1.33 1.20 -
P/RPS 3.55 1.95 1.80 1.33 1.21 1.43 1.58 14.43%
P/EPS 36.53 20.69 34.36 24.91 22.02 83.13 35.40 0.52%
EY 2.74 4.83 2.91 4.01 4.54 1.20 2.83 -0.53%
DY 1.18 2.10 2.97 4.76 4.58 4.51 6.25 -24.23%
P/NAPS 2.14 1.59 1.24 0.88 0.76 0.88 0.85 16.61%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 23/06/15 26/06/14 26/06/13 28/06/12 30/06/11 30/06/10 -
Price 4.12 3.60 3.01 1.95 1.47 1.39 1.17 -
P/RPS 3.46 2.21 2.01 1.55 1.36 1.50 1.54 14.42%
P/EPS 35.58 23.49 38.44 28.92 24.71 86.88 34.51 0.50%
EY 2.81 4.26 2.60 3.46 4.05 1.15 2.90 -0.52%
DY 1.21 1.85 2.66 4.10 4.08 4.32 6.41 -24.24%
P/NAPS 2.08 1.80 1.39 1.02 0.85 0.91 0.82 16.76%

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