[MAGNI] YoY TTM Result on 31-Jul-2010 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 10.24%
YoY- 52.46%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 585,004 524,217 469,084 379,961 400,240 346,283 271,445 13.63%
PBT 49,027 42,189 26,268 23,948 16,209 12,680 10,151 29.98%
Tax -12,437 -10,573 -6,758 -5,762 -4,285 -2,872 -2,589 29.86%
NP 36,590 31,616 19,510 18,186 11,924 9,808 7,562 30.02%
-
NP to SH 36,588 31,615 19,508 18,185 11,928 9,812 7,565 30.01%
-
Tax Rate 25.37% 25.06% 25.73% 24.06% 26.44% 22.65% 25.50% -
Total Cost 548,414 492,601 449,574 361,775 388,316 336,475 263,883 12.95%
-
Net Worth 215,992 194,074 164,065 152,136 138,600 95,203 125,313 9.48%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 14,099 6,511 6,232 7,769 5,175 4,575 3,774 24.54%
Div Payout % 38.54% 20.60% 31.95% 42.73% 43.39% 46.63% 49.90% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 215,992 194,074 164,065 152,136 138,600 95,203 125,313 9.48%
NOSH 108,539 108,421 105,170 103,493 103,432 74,963 103,564 0.78%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 6.25% 6.03% 4.16% 4.79% 2.98% 2.83% 2.79% -
ROE 16.94% 16.29% 11.89% 11.95% 8.61% 10.31% 6.04% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 538.98 483.50 446.02 367.13 386.96 461.94 262.10 12.75%
EPS 33.71 29.16 18.55 17.57 11.53 13.09 7.30 29.01%
DPS 13.00 6.00 6.00 7.50 5.00 6.10 3.64 23.61%
NAPS 1.99 1.79 1.56 1.47 1.34 1.27 1.21 8.63%
Adjusted Per Share Value based on latest NOSH - 103,493
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 135.02 120.99 108.26 87.69 92.37 79.92 62.65 13.63%
EPS 8.44 7.30 4.50 4.20 2.75 2.26 1.75 29.95%
DPS 3.25 1.50 1.44 1.79 1.19 1.06 0.87 24.53%
NAPS 0.4985 0.4479 0.3787 0.3511 0.3199 0.2197 0.2892 9.49%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 2.04 1.45 1.15 1.09 0.84 0.88 0.78 -
P/RPS 0.38 0.30 0.26 0.30 0.22 0.19 0.30 4.01%
P/EPS 6.05 4.97 6.20 6.20 7.28 6.72 10.68 -9.02%
EY 16.52 20.11 16.13 16.12 13.73 14.87 9.36 9.92%
DY 6.37 4.14 5.22 6.88 5.95 6.94 4.67 5.30%
P/NAPS 1.03 0.81 0.74 0.74 0.63 0.69 0.64 8.24%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 17/09/13 25/09/12 26/09/11 28/09/10 28/09/09 23/09/08 28/09/07 -
Price 2.04 1.62 1.11 1.08 0.90 0.75 0.78 -
P/RPS 0.38 0.34 0.25 0.29 0.23 0.16 0.30 4.01%
P/EPS 6.05 5.56 5.98 6.15 7.80 5.73 10.68 -9.02%
EY 16.52 18.00 16.71 16.27 12.81 17.45 9.36 9.92%
DY 6.37 3.70 5.41 6.94 5.56 8.14 4.67 5.30%
P/NAPS 1.03 0.91 0.71 0.73 0.67 0.59 0.64 8.24%

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