[MAGNI] YoY TTM Result on 31-Oct-2012 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 4.52%
YoY- 47.46%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 768,264 688,789 600,640 518,440 494,654 407,077 391,513 11.88%
PBT 94,292 54,836 47,952 44,055 30,177 26,120 16,840 33.23%
Tax -22,971 -13,415 -12,162 -11,010 -7,766 -6,154 -4,479 31.30%
NP 71,321 41,421 35,790 33,045 22,411 19,966 12,361 33.90%
-
NP to SH 71,323 41,420 35,788 33,044 22,409 19,964 12,364 33.90%
-
Tax Rate 24.36% 24.46% 25.36% 24.99% 25.73% 23.56% 26.60% -
Total Cost 696,943 647,368 564,850 485,395 472,243 387,111 379,152 10.67%
-
Net Worth 216,960 243,963 216,864 195,319 171,321 150,229 137,896 7.84%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 19,528 14,101 14,099 9,766 6,232 7,769 5,175 24.76%
Div Payout % 27.38% 34.04% 39.40% 29.56% 27.81% 38.92% 41.86% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 216,960 243,963 216,864 195,319 171,321 150,229 137,896 7.84%
NOSH 108,480 108,428 108,432 108,511 108,431 103,606 103,681 0.75%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 9.28% 6.01% 5.96% 6.37% 4.53% 4.90% 3.16% -
ROE 32.87% 16.98% 16.50% 16.92% 13.08% 13.29% 8.97% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 708.21 635.25 553.93 477.78 456.19 392.91 377.61 11.04%
EPS 65.75 38.20 33.00 30.45 20.67 19.27 11.92 32.90%
DPS 18.00 13.00 13.00 9.00 5.75 7.50 5.00 23.78%
NAPS 2.00 2.25 2.00 1.80 1.58 1.45 1.33 7.03%
Adjusted Per Share Value based on latest NOSH - 108,511
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 177.04 158.73 138.41 119.47 113.99 93.81 90.22 11.88%
EPS 16.44 9.54 8.25 7.61 5.16 4.60 2.85 33.90%
DPS 4.50 3.25 3.25 2.25 1.44 1.79 1.19 24.80%
NAPS 0.50 0.5622 0.4997 0.4501 0.3948 0.3462 0.3178 7.84%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 5.80 2.94 2.30 1.49 1.29 1.29 0.98 -
P/RPS 0.82 0.46 0.42 0.31 0.28 0.33 0.26 21.08%
P/EPS 8.82 7.70 6.97 4.89 6.24 6.69 8.22 1.18%
EY 11.34 12.99 14.35 20.44 16.02 14.94 12.17 -1.16%
DY 3.10 4.42 5.65 6.04 4.46 5.81 5.10 -7.95%
P/NAPS 2.90 1.31 1.15 0.83 0.82 0.89 0.74 25.54%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 22/12/15 03/12/14 09/12/13 17/12/12 15/12/11 30/12/10 30/12/09 -
Price 4.18 2.76 2.46 1.45 1.23 1.12 0.94 -
P/RPS 0.59 0.43 0.44 0.30 0.27 0.29 0.25 15.37%
P/EPS 6.36 7.23 7.45 4.76 5.95 5.81 7.88 -3.50%
EY 15.73 13.84 13.42 21.00 16.80 17.20 12.69 3.64%
DY 4.31 4.71 5.28 6.21 4.67 6.70 5.32 -3.44%
P/NAPS 2.09 1.23 1.23 0.81 0.78 0.77 0.71 19.70%

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