[MAGNI] YoY TTM Result on 31-Oct-2009 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 3.66%
YoY- 21.94%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 518,440 494,654 407,077 391,513 358,702 331,528 93,463 33.01%
PBT 44,055 30,177 26,120 16,840 13,317 14,317 1,153 83.42%
Tax -11,010 -7,766 -6,154 -4,479 -3,182 -3,602 -333 79.05%
NP 33,045 22,411 19,966 12,361 10,135 10,715 820 85.05%
-
NP to SH 33,044 22,409 19,964 12,364 10,139 10,720 820 85.05%
-
Tax Rate 24.99% 25.73% 23.56% 26.60% 23.89% 25.16% 28.88% -
Total Cost 485,395 472,243 387,111 379,152 348,567 320,813 92,643 31.75%
-
Net Worth 195,319 171,321 150,229 137,896 135,803 128,334 81,097 15.76%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 9,766 6,232 7,769 5,175 4,575 3,774 1,224 41.31%
Div Payout % 29.56% 27.81% 38.92% 41.86% 45.12% 35.21% 149.34% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 195,319 171,321 150,229 137,896 135,803 128,334 81,097 15.76%
NOSH 108,511 108,431 103,606 103,681 103,666 103,495 60,975 10.07%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.37% 4.53% 4.90% 3.16% 2.83% 3.23% 0.88% -
ROE 16.92% 13.08% 13.29% 8.97% 7.47% 8.35% 1.01% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 477.78 456.19 392.91 377.61 346.01 320.33 153.28 20.84%
EPS 30.45 20.67 19.27 11.92 9.78 10.36 1.34 68.21%
DPS 9.00 5.75 7.50 5.00 4.41 3.65 2.00 28.46%
NAPS 1.80 1.58 1.45 1.33 1.31 1.24 1.33 5.16%
Adjusted Per Share Value based on latest NOSH - 103,681
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 119.47 113.99 93.81 90.22 82.66 76.40 21.54 33.01%
EPS 7.61 5.16 4.60 2.85 2.34 2.47 0.19 84.86%
DPS 2.25 1.44 1.79 1.19 1.05 0.87 0.28 41.48%
NAPS 0.4501 0.3948 0.3462 0.3178 0.3129 0.2957 0.1869 15.76%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.49 1.29 1.29 0.98 0.82 1.07 0.79 -
P/RPS 0.31 0.28 0.33 0.26 0.24 0.33 0.52 -8.25%
P/EPS 4.89 6.24 6.69 8.22 8.38 10.33 58.74 -33.89%
EY 20.44 16.02 14.94 12.17 11.93 9.68 1.70 51.30%
DY 6.04 4.46 5.81 5.10 5.38 3.41 2.53 15.59%
P/NAPS 0.83 0.82 0.89 0.74 0.63 0.86 0.59 5.84%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 17/12/12 15/12/11 30/12/10 30/12/09 30/12/08 31/12/07 15/12/06 -
Price 1.45 1.23 1.12 0.94 0.79 1.00 0.85 -
P/RPS 0.30 0.27 0.29 0.25 0.23 0.31 0.55 -9.60%
P/EPS 4.76 5.95 5.81 7.88 8.08 9.65 63.21 -34.99%
EY 21.00 16.80 17.20 12.69 12.38 10.36 1.58 53.84%
DY 6.21 4.67 6.70 5.32 5.59 3.65 2.35 17.56%
P/NAPS 0.81 0.78 0.77 0.71 0.60 0.81 0.64 4.00%

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