[MAGNI] YoY TTM Result on 31-Jul-2012 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 3.19%
YoY- 62.06%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 732,958 677,518 585,004 524,217 469,084 379,961 400,240 10.60%
PBT 76,439 56,667 49,027 42,189 26,268 23,948 16,209 29.48%
Tax -18,746 -13,772 -12,437 -10,573 -6,758 -5,762 -4,285 27.87%
NP 57,693 42,895 36,590 31,616 19,510 18,186 11,924 30.03%
-
NP to SH 57,694 42,895 36,588 31,615 19,508 18,185 11,928 30.02%
-
Tax Rate 24.52% 24.30% 25.37% 25.06% 25.73% 24.06% 26.44% -
Total Cost 675,265 634,623 548,414 492,601 449,574 361,775 388,316 9.65%
-
Net Worth 217,045 245,052 215,992 194,074 164,065 152,136 138,600 7.75%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 10,850 14,101 14,099 6,511 6,232 7,769 5,175 13.12%
Div Payout % 18.81% 32.87% 38.54% 20.60% 31.95% 42.73% 43.39% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 217,045 245,052 215,992 194,074 164,065 152,136 138,600 7.75%
NOSH 108,522 108,430 108,539 108,421 105,170 103,493 103,432 0.80%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 7.87% 6.33% 6.25% 6.03% 4.16% 4.79% 2.98% -
ROE 26.58% 17.50% 16.94% 16.29% 11.89% 11.95% 8.61% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 675.40 624.84 538.98 483.50 446.02 367.13 386.96 9.72%
EPS 53.16 39.56 33.71 29.16 18.55 17.57 11.53 28.99%
DPS 10.00 13.00 13.00 6.00 6.00 7.50 5.00 12.24%
NAPS 2.00 2.26 1.99 1.79 1.56 1.47 1.34 6.89%
Adjusted Per Share Value based on latest NOSH - 108,421
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 168.90 156.13 134.81 120.80 108.10 87.56 92.23 10.60%
EPS 13.30 9.88 8.43 7.29 4.50 4.19 2.75 30.02%
DPS 2.50 3.25 3.25 1.50 1.44 1.79 1.19 13.16%
NAPS 0.5002 0.5647 0.4977 0.4472 0.3781 0.3506 0.3194 7.75%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 4.34 3.16 2.04 1.45 1.15 1.09 0.84 -
P/RPS 0.64 0.51 0.38 0.30 0.26 0.30 0.22 19.46%
P/EPS 8.16 7.99 6.05 4.97 6.20 6.20 7.28 1.91%
EY 12.25 12.52 16.52 20.11 16.13 16.12 13.73 -1.88%
DY 2.30 4.11 6.37 4.14 5.22 6.88 5.95 -14.64%
P/NAPS 2.17 1.40 1.03 0.81 0.74 0.74 0.63 22.87%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 09/09/15 12/09/14 17/09/13 25/09/12 26/09/11 28/09/10 28/09/09 -
Price 4.39 3.05 2.04 1.62 1.11 1.08 0.90 -
P/RPS 0.65 0.49 0.38 0.34 0.25 0.29 0.23 18.89%
P/EPS 8.26 7.71 6.05 5.56 5.98 6.15 7.80 0.95%
EY 12.11 12.97 16.52 18.00 16.71 16.27 12.81 -0.93%
DY 2.28 4.26 6.37 3.70 5.41 6.94 5.56 -13.80%
P/NAPS 2.20 1.35 1.03 0.91 0.71 0.73 0.67 21.90%

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