[MAGNI] YoY TTM 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- 2.45%
YoY- 16.95%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 854,066 716,380 651,273 565,817 534,123 443,657 376,717 14.60%
PBT 107,273 69,406 55,412 48,013 40,894 23,259 21,798 30.38%
Tax -25,158 -17,202 -13,461 -12,181 -10,256 -5,999 -5,302 29.59%
NP 82,115 52,204 41,951 35,832 30,638 17,260 16,496 30.63%
-
NP to SH 82,114 52,205 41,950 35,830 30,638 17,258 16,496 30.63%
-
Tax Rate 23.45% 24.78% 24.29% 25.37% 25.08% 25.79% 24.32% -
Total Cost 771,951 664,176 609,322 529,985 503,485 426,397 360,221 13.53%
-
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 24,950 10,850 14,101 14,099 9,766 6,232 7,769 21.44%
Div Payout % 30.38% 20.78% 33.61% 39.35% 31.88% 36.11% 47.10% -
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 9.61% 7.29% 6.44% 6.33% 5.74% 3.89% 4.38% -
ROE 25.49% 24.06% 17.82% 17.30% 16.41% 10.93% 11.21% -
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 524.84 660.27 600.50 521.68 492.18 427.11 363.63 6.30%
EPS 50.46 48.12 38.68 33.04 28.23 16.61 15.92 21.17%
DPS 15.33 10.00 13.00 13.00 9.00 6.00 7.50 12.64%
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 196.81 165.08 150.08 130.39 123.08 102.24 86.81 14.60%
EPS 18.92 12.03 9.67 8.26 7.06 3.98 3.80 30.64%
DPS 5.75 2.50 3.25 3.25 2.25 1.44 1.79 21.44%
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 0.81 0.48 0.45 0.32 0.27 0.31 0.33 16.12%
P/EPS 8.38 6.59 6.95 5.09 4.64 8.01 7.54 1.77%
EY 11.93 15.18 14.38 19.66 21.55 12.49 13.27 -1.75%
DY 3.62 3.15 4.83 7.74 6.87 4.51 6.25 -8.69%
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 0.79 0.55 0.50 0.37 0.30 0.33 0.32 16.23%
P/EPS 8.16 7.48 7.78 5.90 5.21 8.37 7.35 1.75%
EY 12.25 13.37 12.85 16.94 19.21 11.95 13.61 -1.73%
DY 3.72 2.78 4.32 6.67 6.12 4.32 6.41 -8.66%
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