Highlights

[MAGNI] QoQ Quarter Result on 2012-10-31 [#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 -     22.61%    YoY -     16.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 150,995 136,687 162,193 135,129 131,808 117,580 133,923 8.34%
  QoQ % 10.47% -15.73% 20.03% 2.52% 12.10% -12.20% -
  Horiz. % 112.75% 102.06% 121.11% 100.90% 98.42% 87.80% 100.00%
PBT 12,194 9,940 13,165 13,728 11,180 8,647 10,500 10.50%
  QoQ % 22.68% -24.50% -4.10% 22.79% 29.29% -17.65% -
  Horiz. % 116.13% 94.67% 125.38% 130.74% 106.48% 82.35% 100.00%
Tax -3,054 -2,625 -3,307 -3,451 -2,798 -2,190 -2,571 12.17%
  QoQ % -16.34% 20.62% 4.17% -23.34% -27.76% 14.82% -
  Horiz. % 118.79% 102.10% 128.63% 134.23% 108.83% 85.18% 100.00%
NP 9,140 7,315 9,858 10,277 8,382 6,457 7,929 9.95%
  QoQ % 24.95% -25.80% -4.08% 22.61% 29.81% -18.56% -
  Horiz. % 115.27% 92.26% 124.33% 129.61% 105.71% 81.44% 100.00%
NP to SH 9,139 7,314 9,858 10,276 8,381 6,457 7,929 9.94%
  QoQ % 24.95% -25.81% -4.07% 22.61% 29.80% -18.56% -
  Horiz. % 115.26% 92.24% 124.33% 129.60% 105.70% 81.44% 100.00%
Tax Rate 25.05 % 26.41 % 25.12 % 25.14 % 25.03 % 25.33 % 24.49 % 1.52%
  QoQ % -5.15% 5.14% -0.08% 0.44% -1.18% 3.43% -
  Horiz. % 102.29% 107.84% 102.57% 102.65% 102.20% 103.43% 100.00%
Total Cost 141,855 129,372 152,335 124,852 123,426 111,123 125,994 8.23%
  QoQ % 9.65% -15.07% 22.01% 1.16% 11.07% -11.80% -
  Horiz. % 112.59% 102.68% 120.91% 99.09% 97.96% 88.20% 100.00%
Net Worth 215,992 207,159 204,968 195,319 194,074 186,656 180,056 12.91%
  QoQ % 4.26% 1.07% 4.94% 0.64% 3.97% 3.67% -
  Horiz. % 119.96% 115.05% 113.84% 108.48% 107.79% 103.67% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 8,676 5,422 - - 6,511 - -
  QoQ % 0.00% 60.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.26% 83.28% 0.00% 0.00% 100.00% -
Div Payout % - % 118.63 % 55.01 % - % - % 100.84 % - % -
  QoQ % 0.00% 115.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.64% 54.55% 0.00% 0.00% 100.00% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 215,992 207,159 204,968 195,319 194,074 186,656 180,056 12.91%
  QoQ % 4.26% 1.07% 4.94% 0.64% 3.97% 3.67% -
  Horiz. % 119.96% 115.05% 113.84% 108.48% 107.79% 103.67% 100.00%
NOSH 108,539 108,460 108,448 108,511 108,421 108,521 108,467 0.04%
  QoQ % 0.07% 0.01% -0.06% 0.08% -0.09% 0.05% -
  Horiz. % 100.07% 99.99% 99.98% 100.04% 99.96% 100.05% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 6.05 % 5.35 % 6.08 % 7.61 % 6.36 % 5.49 % 5.92 % 1.46%
  QoQ % 13.08% -12.01% -20.11% 19.65% 15.85% -7.26% -
  Horiz. % 102.20% 90.37% 102.70% 128.55% 107.43% 92.74% 100.00%
ROE 4.23 % 3.53 % 4.81 % 5.26 % 4.32 % 3.46 % 4.40 % -2.59%
  QoQ % 19.83% -26.61% -8.56% 21.76% 24.86% -21.36% -
  Horiz. % 96.14% 80.23% 109.32% 119.55% 98.18% 78.64% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 139.12 126.02 149.56 124.53 121.57 108.35 123.47 8.29%
  QoQ % 10.40% -15.74% 20.10% 2.43% 12.20% -12.25% -
  Horiz. % 112.68% 102.07% 121.13% 100.86% 98.46% 87.75% 100.00%
EPS 8.42 6.74 9.09 9.47 7.73 5.95 7.31 9.89%
  QoQ % 24.93% -25.85% -4.01% 22.51% 29.92% -18.60% -
  Horiz. % 115.18% 92.20% 124.35% 129.55% 105.75% 81.40% 100.00%
DPS 0.00 8.00 5.00 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 60.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 83.33% 0.00% 0.00% 100.00% -
NAPS 1.9900 1.9100 1.8900 1.8000 1.7900 1.7200 1.6600 12.86%
  QoQ % 4.19% 1.06% 5.00% 0.56% 4.07% 3.61% -
  Horiz. % 119.88% 115.06% 113.86% 108.43% 107.83% 103.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 34.80 31.50 37.38 31.14 30.37 27.10 30.86 8.35%
  QoQ % 10.48% -15.73% 20.04% 2.54% 12.07% -12.18% -
  Horiz. % 112.77% 102.07% 121.13% 100.91% 98.41% 87.82% 100.00%
EPS 2.11 1.69 2.27 2.37 1.93 1.49 1.83 9.97%
  QoQ % 24.85% -25.55% -4.22% 22.80% 29.53% -18.58% -
  Horiz. % 115.30% 92.35% 124.04% 129.51% 105.46% 81.42% 100.00%
DPS 0.00 2.00 1.25 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 60.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 83.33% 0.00% 0.00% 100.00% -
NAPS 0.4977 0.4774 0.4723 0.4501 0.4472 0.4301 0.4149 12.91%
  QoQ % 4.25% 1.08% 4.93% 0.65% 3.98% 3.66% -
  Horiz. % 119.96% 115.06% 113.83% 108.48% 107.79% 103.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 2.0400 1.6800 1.4500 1.4900 1.4500 1.3100 1.2600 -
P/RPS 1.47 1.33 0.97 1.20 1.19 1.21 1.02 27.62%
  QoQ % 10.53% 37.11% -19.17% 0.84% -1.65% 18.63% -
  Horiz. % 144.12% 130.39% 95.10% 117.65% 116.67% 118.63% 100.00%
P/EPS 24.23 24.91 15.95 15.73 18.76 22.02 17.24 25.50%
  QoQ % -2.73% 56.18% 1.40% -16.15% -14.80% 27.73% -
  Horiz. % 140.55% 144.49% 92.52% 91.24% 108.82% 127.73% 100.00%
EY 4.13 4.01 6.27 6.36 5.33 4.54 5.80 -20.28%
  QoQ % 2.99% -36.04% -1.42% 19.32% 17.40% -21.72% -
  Horiz. % 71.21% 69.14% 108.10% 109.66% 91.90% 78.28% 100.00%
DY 0.00 4.76 3.45 0.00 0.00 4.58 0.00 -
  QoQ % 0.00% 37.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.93% 75.33% 0.00% 0.00% 100.00% -
P/NAPS 1.03 0.88 0.77 0.83 0.81 0.76 0.76 22.49%
  QoQ % 17.05% 14.29% -7.23% 2.47% 6.58% 0.00% -
  Horiz. % 135.53% 115.79% 101.32% 109.21% 106.58% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 17/09/13 26/06/13 12/03/13 17/12/12 25/09/12 28/06/12 21/03/12 -
Price 2.0400 1.9500 1.4600 1.4500 1.6200 1.4700 1.2200 -
P/RPS 1.47 1.55 0.98 1.16 1.33 1.36 0.99 30.18%
  QoQ % -5.16% 58.16% -15.52% -12.78% -2.21% 37.37% -
  Horiz. % 148.48% 156.57% 98.99% 117.17% 134.34% 137.37% 100.00%
P/EPS 24.23 28.92 16.06 15.31 20.96 24.71 16.69 28.24%
  QoQ % -16.22% 80.07% 4.90% -26.96% -15.18% 48.05% -
  Horiz. % 145.18% 173.28% 96.23% 91.73% 125.58% 148.05% 100.00%
EY 4.13 3.46 6.23 6.53 4.77 4.05 5.99 -21.97%
  QoQ % 19.36% -44.46% -4.59% 36.90% 17.78% -32.39% -
  Horiz. % 68.95% 57.76% 104.01% 109.02% 79.63% 67.61% 100.00%
DY 0.00 4.10 3.42 0.00 0.00 4.08 0.00 -
  QoQ % 0.00% 19.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.49% 83.82% 0.00% 0.00% 100.00% -
P/NAPS 1.03 1.02 0.77 0.81 0.91 0.85 0.73 25.83%
  QoQ % 0.98% 32.47% -4.94% -10.99% 7.06% 16.44% -
  Horiz. % 141.10% 139.73% 105.48% 110.96% 124.66% 116.44% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers