[MAGNI] YoY TTM Result on 31-Jul-2011 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 13.04%
YoY- 7.28%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 677,518 585,004 524,217 469,084 379,961 400,240 346,283 11.83%
PBT 56,667 49,027 42,189 26,268 23,948 16,209 12,680 28.32%
Tax -13,772 -12,437 -10,573 -6,758 -5,762 -4,285 -2,872 29.84%
NP 42,895 36,590 31,616 19,510 18,186 11,924 9,808 27.86%
-
NP to SH 42,895 36,588 31,615 19,508 18,185 11,928 9,812 27.85%
-
Tax Rate 24.30% 25.37% 25.06% 25.73% 24.06% 26.44% 22.65% -
Total Cost 634,623 548,414 492,601 449,574 361,775 388,316 336,475 11.14%
-
Net Worth 245,052 215,992 194,074 164,065 152,136 138,600 95,203 17.05%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 14,101 14,099 6,511 6,232 7,769 5,175 4,575 20.62%
Div Payout % 32.87% 38.54% 20.60% 31.95% 42.73% 43.39% 46.63% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 245,052 215,992 194,074 164,065 152,136 138,600 95,203 17.05%
NOSH 108,430 108,539 108,421 105,170 103,493 103,432 74,963 6.34%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 6.33% 6.25% 6.03% 4.16% 4.79% 2.98% 2.83% -
ROE 17.50% 16.94% 16.29% 11.89% 11.95% 8.61% 10.31% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 624.84 538.98 483.50 446.02 367.13 386.96 461.94 5.16%
EPS 39.56 33.71 29.16 18.55 17.57 11.53 13.09 20.23%
DPS 13.00 13.00 6.00 6.00 7.50 5.00 6.10 13.43%
NAPS 2.26 1.99 1.79 1.56 1.47 1.34 1.27 10.07%
Adjusted Per Share Value based on latest NOSH - 105,170
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 156.13 134.81 120.80 108.10 87.56 92.23 79.80 11.83%
EPS 9.88 8.43 7.29 4.50 4.19 2.75 2.26 27.85%
DPS 3.25 3.25 1.50 1.44 1.79 1.19 1.05 20.71%
NAPS 0.5647 0.4977 0.4472 0.3781 0.3506 0.3194 0.2194 17.05%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 3.16 2.04 1.45 1.15 1.09 0.84 0.88 -
P/RPS 0.51 0.38 0.30 0.26 0.30 0.22 0.19 17.87%
P/EPS 7.99 6.05 4.97 6.20 6.20 7.28 6.72 2.92%
EY 12.52 16.52 20.11 16.13 16.12 13.73 14.87 -2.82%
DY 4.11 6.37 4.14 5.22 6.88 5.95 6.94 -8.35%
P/NAPS 1.40 1.03 0.81 0.74 0.74 0.63 0.69 12.50%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 12/09/14 17/09/13 25/09/12 26/09/11 28/09/10 28/09/09 23/09/08 -
Price 3.05 2.04 1.62 1.11 1.08 0.90 0.75 -
P/RPS 0.49 0.38 0.34 0.25 0.29 0.23 0.16 20.49%
P/EPS 7.71 6.05 5.56 5.98 6.15 7.80 5.73 5.06%
EY 12.97 16.52 18.00 16.71 16.27 12.81 17.45 -4.82%
DY 4.26 6.37 3.70 5.41 6.94 5.56 8.14 -10.22%
P/NAPS 1.35 1.03 0.91 0.71 0.73 0.67 0.59 14.78%

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