Highlights

[MAGNI] QoQ Quarter Result on 2013-04-30 [#4]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 26-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     -25.81%    YoY -     13.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 187,072 150,765 150,995 136,687 162,193 135,129 131,808 26.21%
  QoQ % 24.08% -0.15% 10.47% -15.73% 20.03% 2.52% -
  Horiz. % 141.93% 114.38% 114.56% 103.70% 123.05% 102.52% 100.00%
PBT 19,860 12,653 12,194 9,940 13,165 13,728 11,180 46.52%
  QoQ % 56.96% 3.76% 22.68% -24.50% -4.10% 22.79% -
  Horiz. % 177.64% 113.18% 109.07% 88.91% 117.75% 122.79% 100.00%
Tax -5,019 -3,176 -3,054 -2,625 -3,307 -3,451 -2,798 47.47%
  QoQ % -58.03% -3.99% -16.34% 20.62% 4.17% -23.34% -
  Horiz. % 179.38% 113.51% 109.15% 93.82% 118.19% 123.34% 100.00%
NP 14,841 9,477 9,140 7,315 9,858 10,277 8,382 46.20%
  QoQ % 56.60% 3.69% 24.95% -25.80% -4.08% 22.61% -
  Horiz. % 177.06% 113.06% 109.04% 87.27% 117.61% 122.61% 100.00%
NP to SH 14,842 9,477 9,139 7,314 9,858 10,276 8,381 46.22%
  QoQ % 56.61% 3.70% 24.95% -25.81% -4.07% 22.61% -
  Horiz. % 177.09% 113.08% 109.04% 87.27% 117.62% 122.61% 100.00%
Tax Rate 25.27 % 25.10 % 25.05 % 26.41 % 25.12 % 25.14 % 25.03 % 0.64%
  QoQ % 0.68% 0.20% -5.15% 5.14% -0.08% 0.44% -
  Horiz. % 100.96% 100.28% 100.08% 105.51% 100.36% 100.44% 100.00%
Total Cost 172,231 141,288 141,855 129,372 152,335 124,852 123,426 24.80%
  QoQ % 21.90% -0.40% 9.65% -15.07% 22.01% 1.16% -
  Horiz. % 139.54% 114.47% 114.93% 104.82% 123.42% 101.16% 100.00%
Net Worth 232,177 216,864 215,992 207,159 204,968 195,319 194,074 12.66%
  QoQ % 7.06% 0.40% 4.26% 1.07% 4.94% 0.64% -
  Horiz. % 119.63% 111.74% 111.29% 106.74% 105.61% 100.64% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 5,424 - - 8,676 5,422 - - -
  QoQ % 0.00% 0.00% 0.00% 60.02% 0.00% 0.00% -
  Horiz. % 100.04% 0.00% 0.00% 160.02% 100.00% - -
Div Payout % 36.55 % - % - % 118.63 % 55.01 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 115.65% 0.00% 0.00% -
  Horiz. % 66.44% 0.00% 0.00% 215.65% 100.00% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 232,177 216,864 215,992 207,159 204,968 195,319 194,074 12.66%
  QoQ % 7.06% 0.40% 4.26% 1.07% 4.94% 0.64% -
  Horiz. % 119.63% 111.74% 111.29% 106.74% 105.61% 100.64% 100.00%
NOSH 108,494 108,432 108,539 108,460 108,448 108,511 108,421 0.04%
  QoQ % 0.06% -0.10% 0.07% 0.01% -0.06% 0.08% -
  Horiz. % 100.07% 100.01% 100.11% 100.04% 100.03% 100.08% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 7.93 % 6.29 % 6.05 % 5.35 % 6.08 % 7.61 % 6.36 % 15.80%
  QoQ % 26.07% 3.97% 13.08% -12.01% -20.11% 19.65% -
  Horiz. % 124.69% 98.90% 95.13% 84.12% 95.60% 119.65% 100.00%
ROE 6.39 % 4.37 % 4.23 % 3.53 % 4.81 % 5.26 % 4.32 % 29.73%
  QoQ % 46.22% 3.31% 19.83% -26.61% -8.56% 21.76% -
  Horiz. % 147.92% 101.16% 97.92% 81.71% 111.34% 121.76% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 172.43 139.04 139.12 126.02 149.56 124.53 121.57 26.16%
  QoQ % 24.01% -0.06% 10.40% -15.74% 20.10% 2.43% -
  Horiz. % 141.84% 114.37% 114.44% 103.66% 123.02% 102.43% 100.00%
EPS 13.68 8.74 8.42 6.74 9.09 9.47 7.73 46.16%
  QoQ % 56.52% 3.80% 24.93% -25.85% -4.01% 22.51% -
  Horiz. % 176.97% 113.07% 108.93% 87.19% 117.59% 122.51% 100.00%
DPS 5.00 0.00 0.00 8.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 60.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 160.00% 100.00% - -
NAPS 2.1400 2.0000 1.9900 1.9100 1.8900 1.8000 1.7900 12.61%
  QoQ % 7.00% 0.50% 4.19% 1.06% 5.00% 0.56% -
  Horiz. % 119.55% 111.73% 111.17% 106.70% 105.59% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 43.11 34.74 34.80 31.50 37.38 31.14 30.37 26.22%
  QoQ % 24.09% -0.17% 10.48% -15.73% 20.04% 2.54% -
  Horiz. % 141.95% 114.39% 114.59% 103.72% 123.08% 102.54% 100.00%
EPS 3.42 2.18 2.11 1.69 2.27 2.37 1.93 46.28%
  QoQ % 56.88% 3.32% 24.85% -25.55% -4.22% 22.80% -
  Horiz. % 177.20% 112.95% 109.33% 87.56% 117.62% 122.80% 100.00%
DPS 1.25 0.00 0.00 2.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 60.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 160.00% 100.00% - -
NAPS 0.5350 0.4997 0.4977 0.4774 0.4723 0.4501 0.4472 12.66%
  QoQ % 7.06% 0.40% 4.25% 1.08% 4.93% 0.65% -
  Horiz. % 119.63% 111.74% 111.29% 106.75% 105.61% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.1900 2.3000 2.0400 1.6800 1.4500 1.4900 1.4500 -
P/RPS 1.27 1.65 1.47 1.33 0.97 1.20 1.19 4.42%
  QoQ % -23.03% 12.24% 10.53% 37.11% -19.17% 0.84% -
  Horiz. % 106.72% 138.66% 123.53% 111.76% 81.51% 100.84% 100.00%
P/EPS 16.01 26.32 24.23 24.91 15.95 15.73 18.76 -10.00%
  QoQ % -39.17% 8.63% -2.73% 56.18% 1.40% -16.15% -
  Horiz. % 85.34% 140.30% 129.16% 132.78% 85.02% 83.85% 100.00%
EY 6.25 3.80 4.13 4.01 6.27 6.36 5.33 11.17%
  QoQ % 64.47% -7.99% 2.99% -36.04% -1.42% 19.32% -
  Horiz. % 117.26% 71.29% 77.49% 75.23% 117.64% 119.32% 100.00%
DY 2.28 0.00 0.00 4.76 3.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 37.97% 0.00% 0.00% -
  Horiz. % 66.09% 0.00% 0.00% 137.97% 100.00% - -
P/NAPS 1.02 1.15 1.03 0.88 0.77 0.83 0.81 16.56%
  QoQ % -11.30% 11.65% 17.05% 14.29% -7.23% 2.47% -
  Horiz. % 125.93% 141.98% 127.16% 108.64% 95.06% 102.47% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 09/12/13 17/09/13 26/06/13 12/03/13 17/12/12 25/09/12 -
Price 2.3800 2.4600 2.0400 1.9500 1.4600 1.4500 1.6200 -
P/RPS 1.38 1.77 1.47 1.55 0.98 1.16 1.33 2.48%
  QoQ % -22.03% 20.41% -5.16% 58.16% -15.52% -12.78% -
  Horiz. % 103.76% 133.08% 110.53% 116.54% 73.68% 87.22% 100.00%
P/EPS 17.40 28.15 24.23 28.92 16.06 15.31 20.96 -11.64%
  QoQ % -38.19% 16.18% -16.22% 80.07% 4.90% -26.96% -
  Horiz. % 83.02% 134.30% 115.60% 137.98% 76.62% 73.04% 100.00%
EY 5.75 3.55 4.13 3.46 6.23 6.53 4.77 13.23%
  QoQ % 61.97% -14.04% 19.36% -44.46% -4.59% 36.90% -
  Horiz. % 120.55% 74.42% 86.58% 72.54% 130.61% 136.90% 100.00%
DY 2.10 0.00 0.00 4.10 3.42 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 19.88% 0.00% 0.00% -
  Horiz. % 61.40% 0.00% 0.00% 119.88% 100.00% - -
P/NAPS 1.11 1.23 1.03 1.02 0.77 0.81 0.91 14.12%
  QoQ % -9.76% 19.42% 0.98% 32.47% -4.94% -10.99% -
  Horiz. % 121.98% 135.16% 113.19% 112.09% 84.62% 89.01% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

292  344  571  1061 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.425+0.015 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.19+0.01 
 SAPNRG 0.270.00 
 HSI-C7F 0.37-0.01 
 HSI-H8E 0.185-0.025 
 KNM 0.440.00 
 MYEG 1.32-0.08 
 PERDANA 0.395+0.015 
Partners & Brokers