[MAGNI] YoY TTM 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- 22.12%
YoY- 45.5%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 546,710 512,885 426,011 383,114 376,110 336,210 154,101 23.47%
PBT 46,720 34,723 24,931 20,302 13,677 14,159 4,487 47.71%
Tax -11,746 -8,879 -5,820 -5,205 -3,304 -3,587 -1,183 46.55%
NP 34,974 25,844 19,111 15,097 10,373 10,572 3,304 48.12%
-
NP to SH 34,973 25,843 19,108 15,099 10,377 10,578 3,304 48.12%
-
Tax Rate 25.14% 25.57% 23.34% 25.64% 24.16% 25.33% 26.37% -
Total Cost 511,736 487,041 406,900 368,017 365,737 325,638 150,797 22.56%
-
Net Worth 204,968 180,056 155,357 142,831 133,384 127,726 125,481 8.51%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 15,189 6,232 7,769 5,175 4,575 3,774 1,224 52.09%
Div Payout % 43.43% 24.12% 40.66% 34.28% 44.09% 35.68% 37.06% -
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 204,968 180,056 155,357 142,831 133,384 127,726 125,481 8.51%
NOSH 108,448 108,467 103,571 103,500 103,399 103,842 103,703 0.74%
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 6.40% 5.04% 4.49% 3.94% 2.76% 3.14% 2.14% -
ROE 17.06% 14.35% 12.30% 10.57% 7.78% 8.28% 2.63% -
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 504.12 472.85 411.32 370.16 363.75 323.77 148.60 22.55%
EPS 32.25 23.83 18.45 14.59 10.04 10.19 3.19 46.99%
DPS 14.00 5.75 7.50 5.00 4.42 3.65 1.18 50.96%
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 125.98 118.19 98.17 88.29 86.67 77.48 35.51 23.47%
EPS 8.06 5.96 4.40 3.48 2.39 2.44 0.76 48.17%
DPS 3.50 1.44 1.79 1.19 1.05 0.87 0.28 52.28%
NAPS 0.4723 0.4149 0.358 0.3291 0.3074 0.2943 0.2892 8.51%
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 0.29 0.27 0.27 0.26 0.24 0.30 0.55 -10.10%
P/EPS 4.50 5.29 6.12 6.51 8.57 9.52 25.42 -25.04%
EY 22.24 18.91 16.33 15.36 11.67 10.50 3.93 33.45%
DY 9.66 4.56 6.64 5.26 5.15 3.76 1.46 36.97%
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 0.29 0.26 0.27 0.27 0.21 0.28 0.59 -11.15%
P/EPS 4.53 5.12 5.96 6.85 7.47 8.93 27.62 -25.99%
EY 22.09 19.53 16.77 14.59 13.38 11.19 3.62 35.14%
DY 9.59 4.71 6.82 5.00 5.90 4.01 1.34 38.77%
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