Highlights

[MAGNI] YoY Quarter Result on 2013-01-31 [#3]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 12-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     -4.07%    YoY -     24.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 268,921 200,376 187,072 162,193 133,923 115,692 96,758 18.56%
  YoY % 34.21% 7.11% 15.34% 21.11% 15.76% 19.57% -
  Horiz. % 277.93% 207.09% 193.34% 167.63% 138.41% 119.57% 100.00%
PBT 34,151 23,090 19,860 13,165 10,500 5,954 7,143 29.78%
  YoY % 47.90% 16.26% 50.85% 25.38% 76.35% -16.65% -
  Horiz. % 478.10% 323.25% 278.03% 184.31% 147.00% 83.35% 100.00%
Tax -8,085 -5,597 -5,019 -3,307 -2,571 -1,458 -1,792 28.53%
  YoY % -44.45% -11.52% -51.77% -28.63% -76.34% 18.64% -
  Horiz. % 451.17% 312.33% 280.08% 184.54% 143.47% 81.36% 100.00%
NP 26,066 17,493 14,841 9,858 7,929 4,496 5,351 30.18%
  YoY % 49.01% 17.87% 50.55% 24.33% 76.36% -15.98% -
  Horiz. % 487.12% 326.91% 277.35% 184.23% 148.18% 84.02% 100.00%
NP to SH 26,066 17,492 14,842 9,858 7,929 4,495 5,351 30.18%
  YoY % 49.02% 17.85% 50.56% 24.33% 76.40% -16.00% -
  Horiz. % 487.12% 326.89% 277.37% 184.23% 148.18% 84.00% 100.00%
Tax Rate 23.67 % 24.24 % 25.27 % 25.12 % 24.49 % 24.49 % 25.09 % -0.97%
  YoY % -2.35% -4.08% 0.60% 2.57% 0.00% -2.39% -
  Horiz. % 94.34% 96.61% 100.72% 100.12% 97.61% 97.61% 100.00%
Total Cost 242,855 182,883 172,231 152,335 125,994 111,196 91,407 17.68%
  YoY % 32.79% 6.18% 13.06% 20.91% 13.31% 21.65% -
  Horiz. % 265.69% 200.08% 188.42% 166.66% 137.84% 121.65% 100.00%
Net Worth 312,401 261,511 232,177 204,968 180,056 155,357 142,831 13.93%
  YoY % 19.46% 12.63% 13.27% 13.84% 15.90% 8.77% -
  Horiz. % 218.72% 183.09% 162.55% 143.50% 126.06% 108.77% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 8,135 5,425 5,424 5,422 - - - -
  YoY % 49.95% 0.02% 0.04% 0.00% 0.00% 0.00% -
  Horiz. % 150.03% 100.06% 100.04% 100.00% - - -
Div Payout % 31.21 % 31.02 % 36.55 % 55.01 % - % - % - % -
  YoY % 0.61% -15.13% -33.56% 0.00% 0.00% 0.00% -
  Horiz. % 56.74% 56.39% 66.44% 100.00% - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 312,401 261,511 232,177 204,968 180,056 155,357 142,831 13.93%
  YoY % 19.46% 12.63% 13.27% 13.84% 15.90% 8.77% -
  Horiz. % 218.72% 183.09% 162.55% 143.50% 126.06% 108.77% 100.00%
NOSH 162,709 108,511 108,494 108,448 108,467 103,571 103,500 7.83%
  YoY % 49.95% 0.02% 0.04% -0.02% 4.73% 0.07% -
  Horiz. % 157.21% 104.84% 104.82% 104.78% 104.80% 100.07% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 9.69 % 8.73 % 7.93 % 6.08 % 5.92 % 3.89 % 5.53 % 9.79%
  YoY % 11.00% 10.09% 30.43% 2.70% 52.19% -29.66% -
  Horiz. % 175.23% 157.87% 143.40% 109.95% 107.05% 70.34% 100.00%
ROE 8.34 % 6.69 % 6.39 % 4.81 % 4.40 % 2.89 % 3.75 % 14.24%
  YoY % 24.66% 4.69% 32.85% 9.32% 52.25% -22.93% -
  Horiz. % 222.40% 178.40% 170.40% 128.27% 117.33% 77.07% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 165.28 184.66 172.43 149.56 123.47 111.70 93.49 9.96%
  YoY % -10.49% 7.09% 15.29% 21.13% 10.54% 19.48% -
  Horiz. % 176.79% 197.52% 184.44% 159.97% 132.07% 119.48% 100.00%
EPS 16.02 16.12 13.68 9.09 7.31 4.34 5.17 20.73%
  YoY % -0.62% 17.84% 50.50% 24.35% 68.43% -16.05% -
  Horiz. % 309.86% 311.80% 264.60% 175.82% 141.39% 83.95% 100.00%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.9200 2.4100 2.1400 1.8900 1.6600 1.5000 1.3800 5.66%
  YoY % -20.33% 12.62% 13.23% 13.86% 10.67% 8.70% -
  Horiz. % 139.13% 174.64% 155.07% 136.96% 120.29% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 61.97 46.17 43.11 37.38 30.86 26.66 22.30 18.56%
  YoY % 34.22% 7.10% 15.33% 21.13% 15.75% 19.55% -
  Horiz. % 277.89% 207.04% 193.32% 167.62% 138.39% 119.55% 100.00%
EPS 6.01 4.03 3.42 2.27 1.83 1.04 1.23 30.25%
  YoY % 49.13% 17.84% 50.66% 24.04% 75.96% -15.45% -
  Horiz. % 488.62% 327.64% 278.05% 184.55% 148.78% 84.55% 100.00%
DPS 1.87 1.25 1.25 1.25 0.00 0.00 0.00 -
  YoY % 49.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.60% 100.00% 100.00% 100.00% - - -
NAPS 0.7199 0.6026 0.5350 0.4723 0.4149 0.3580 0.3291 13.93%
  YoY % 19.47% 12.64% 13.28% 13.83% 15.89% 8.78% -
  Horiz. % 218.75% 183.11% 162.56% 143.51% 126.07% 108.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 4.1700 2.8200 2.1900 1.4500 1.2600 1.1300 0.9500 -
P/RPS 2.52 1.53 1.27 0.97 1.02 1.01 1.02 16.26%
  YoY % 64.71% 20.47% 30.93% -4.90% 0.99% -0.98% -
  Horiz. % 247.06% 150.00% 124.51% 95.10% 100.00% 99.02% 100.00%
P/EPS 26.03 17.49 16.01 15.95 17.24 26.04 18.38 5.97%
  YoY % 48.83% 9.24% 0.38% -7.48% -33.79% 41.68% -
  Horiz. % 141.62% 95.16% 87.11% 86.78% 93.80% 141.68% 100.00%
EY 3.84 5.72 6.25 6.27 5.80 3.84 5.44 -5.64%
  YoY % -32.87% -8.48% -0.32% 8.10% 51.04% -29.41% -
  Horiz. % 70.59% 105.15% 114.89% 115.26% 106.62% 70.59% 100.00%
DY 1.20 1.77 2.28 3.45 0.00 0.00 0.00 -
  YoY % -32.20% -22.37% -33.91% 0.00% 0.00% 0.00% -
  Horiz. % 34.78% 51.30% 66.09% 100.00% - - -
P/NAPS 2.17 1.17 1.02 0.77 0.76 0.75 0.69 21.03%
  YoY % 85.47% 14.71% 32.47% 1.32% 1.33% 8.70% -
  Horiz. % 314.49% 169.57% 147.83% 111.59% 110.14% 108.70% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 18/03/16 16/03/15 26/03/14 12/03/13 21/03/12 30/03/11 30/03/10 -
Price 4.4800 2.9100 2.3800 1.4600 1.2200 1.1000 1.0000 -
P/RPS 2.71 1.58 1.38 0.98 0.99 0.98 1.07 16.74%
  YoY % 71.52% 14.49% 40.82% -1.01% 1.02% -8.41% -
  Horiz. % 253.27% 147.66% 128.97% 91.59% 92.52% 91.59% 100.00%
P/EPS 27.97 18.05 17.40 16.06 16.69 25.35 19.34 6.34%
  YoY % 54.96% 3.74% 8.34% -3.77% -34.16% 31.08% -
  Horiz. % 144.62% 93.33% 89.97% 83.04% 86.30% 131.08% 100.00%
EY 3.58 5.54 5.75 6.23 5.99 3.95 5.17 -5.94%
  YoY % -35.38% -3.65% -7.70% 4.01% 51.65% -23.60% -
  Horiz. % 69.25% 107.16% 111.22% 120.50% 115.86% 76.40% 100.00%
DY 1.12 1.72 2.10 3.42 0.00 0.00 0.00 -
  YoY % -34.88% -18.10% -38.60% 0.00% 0.00% 0.00% -
  Horiz. % 32.75% 50.29% 61.40% 100.00% - - -
P/NAPS 2.33 1.21 1.11 0.77 0.73 0.73 0.72 21.61%
  YoY % 92.56% 9.01% 44.16% 5.48% 0.00% 1.39% -
  Horiz. % 323.61% 168.06% 154.17% 106.94% 101.39% 101.39% 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.
 


 

283  340  580  1065 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.425+0.015 
 GPACKET-WB 0.32+0.01 
 HSI-H8B 0.19+0.01 
 MESTRON 0.14+0.02 
 SAPNRG 0.270.00 
 HSI-C7F 0.37-0.01 
 HSI-H8E 0.185-0.025 
 KNM 0.435-0.005 
 PERDANA 0.395+0.015 
 MYEG 1.33-0.07 
Partners & Brokers