Highlights

[MAGNI] YoY Quarter Result on 2010-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 28-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jul-2010  [#1]
Profit Trend QoQ -     46.75%    YoY -     48.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 150,995 131,808 141,714 116,287 113,043 100,897 94,272 8.16%
  YoY % 14.56% -6.99% 21.87% 2.87% 12.04% 7.03% -
  Horiz. % 160.17% 139.82% 150.32% 123.35% 119.91% 107.03% 100.00%
PBT 12,194 11,180 9,885 6,876 4,726 4,253 4,610 17.58%
  YoY % 9.07% 13.10% 43.76% 45.49% 11.12% -7.74% -
  Horiz. % 264.51% 242.52% 214.43% 149.15% 102.52% 92.26% 100.00%
Tax -3,054 -2,798 -2,481 -1,722 -1,262 -1,173 -1,182 17.12%
  YoY % -9.15% -12.78% -44.08% -36.45% -7.59% 0.76% -
  Horiz. % 258.38% 236.72% 209.90% 145.69% 106.77% 99.24% 100.00%
NP 9,140 8,382 7,404 5,154 3,464 3,080 3,428 17.74%
  YoY % 9.04% 13.21% 43.66% 48.79% 12.47% -10.15% -
  Horiz. % 266.63% 244.52% 215.99% 150.35% 101.05% 89.85% 100.00%
NP to SH 9,139 8,381 7,404 5,154 3,465 3,081 3,428 17.74%
  YoY % 9.04% 13.20% 43.66% 48.74% 12.46% -10.12% -
  Horiz. % 266.60% 244.49% 215.99% 150.35% 101.08% 89.88% 100.00%
Tax Rate 25.05 % 25.03 % 25.10 % 25.04 % 26.70 % 27.58 % 25.64 % -0.39%
  YoY % 0.08% -0.28% 0.24% -6.22% -3.19% 7.57% -
  Horiz. % 97.70% 97.62% 97.89% 97.66% 104.13% 107.57% 100.00%
Total Cost 141,855 123,426 134,310 111,133 109,579 97,817 90,844 7.70%
  YoY % 14.93% -8.10% 20.86% 1.42% 12.02% 7.68% -
  Horiz. % 156.15% 135.87% 147.85% 122.33% 120.62% 107.68% 100.00%
Net Worth 215,992 194,074 164,065 152,136 138,600 95,203 125,313 9.49%
  YoY % 11.29% 18.29% 7.84% 9.77% 45.58% -24.03% -
  Horiz. % 172.36% 154.87% 130.92% 121.40% 110.60% 75.97% 100.00%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 215,992 194,074 164,065 152,136 138,600 95,203 125,313 9.49%
  YoY % 11.29% 18.29% 7.84% 9.77% 45.58% -24.03% -
  Horiz. % 172.36% 154.87% 130.92% 121.40% 110.60% 75.97% 100.00%
NOSH 108,539 108,421 105,170 103,493 103,432 74,963 103,564 0.78%
  YoY % 0.11% 3.09% 1.62% 0.06% 37.98% -27.62% -
  Horiz. % 104.80% 104.69% 101.55% 99.93% 99.87% 72.38% 100.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 6.05 % 6.36 % 5.22 % 4.43 % 3.06 % 3.05 % 3.64 % 8.83%
  YoY % -4.87% 21.84% 17.83% 44.77% 0.33% -16.21% -
  Horiz. % 166.21% 174.73% 143.41% 121.70% 84.07% 83.79% 100.00%
ROE 4.23 % 4.32 % 4.51 % 3.39 % 2.50 % 3.24 % 2.74 % 7.50%
  YoY % -2.08% -4.21% 33.04% 35.60% -22.84% 18.25% -
  Horiz. % 154.38% 157.66% 164.60% 123.72% 91.24% 118.25% 100.00%
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 139.12 121.57 134.75 112.36 109.29 134.59 91.03 7.32%
  YoY % 14.44% -9.78% 19.93% 2.81% -18.80% 47.85% -
  Horiz. % 152.83% 133.55% 148.03% 123.43% 120.06% 147.85% 100.00%
EPS 8.42 7.73 7.04 4.98 3.35 4.11 3.31 16.82%
  YoY % 8.93% 9.80% 41.37% 48.66% -18.49% 24.17% -
  Horiz. % 254.38% 233.53% 212.69% 150.45% 101.21% 124.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9900 1.7900 1.5600 1.4700 1.3400 1.2700 1.2100 8.64%
  YoY % 11.17% 14.74% 6.12% 9.70% 5.51% 4.96% -
  Horiz. % 164.46% 147.93% 128.93% 121.49% 110.74% 104.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 34.80 30.37 32.66 26.80 26.05 23.25 21.72 8.17%
  YoY % 14.59% -7.01% 21.87% 2.88% 12.04% 7.04% -
  Horiz. % 160.22% 139.83% 150.37% 123.39% 119.94% 107.04% 100.00%
EPS 2.11 1.93 1.71 1.19 0.80 0.71 0.79 17.77%
  YoY % 9.33% 12.87% 43.70% 48.75% 12.68% -10.13% -
  Horiz. % 267.09% 244.30% 216.46% 150.63% 101.27% 89.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4977 0.4472 0.3781 0.3506 0.3194 0.2194 0.2888 9.49%
  YoY % 11.29% 18.28% 7.84% 9.77% 45.58% -24.03% -
  Horiz. % 172.33% 154.85% 130.92% 121.40% 110.60% 75.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 2.0400 1.4500 1.1500 1.0900 0.8400 0.8800 0.7800 -
P/RPS 1.47 1.19 0.85 0.97 0.77 0.65 0.86 9.34%
  YoY % 23.53% 40.00% -12.37% 25.97% 18.46% -24.42% -
  Horiz. % 170.93% 138.37% 98.84% 112.79% 89.53% 75.58% 100.00%
P/EPS 24.23 18.76 16.34 21.89 25.07 21.41 23.56 0.47%
  YoY % 29.16% 14.81% -25.35% -12.68% 17.09% -9.13% -
  Horiz. % 102.84% 79.63% 69.35% 92.91% 106.41% 90.87% 100.00%
EY 4.13 5.33 6.12 4.57 3.99 4.67 4.24 -0.44%
  YoY % -22.51% -12.91% 33.92% 14.54% -14.56% 10.14% -
  Horiz. % 97.41% 125.71% 144.34% 107.78% 94.10% 110.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.03 0.81 0.74 0.74 0.63 0.69 0.64 8.25%
  YoY % 27.16% 9.46% 0.00% 17.46% -8.70% 7.81% -
  Horiz. % 160.94% 126.56% 115.62% 115.62% 98.44% 107.81% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 17/09/13 25/09/12 26/09/11 28/09/10 28/09/09 23/09/08 28/09/07 -
Price 2.0400 1.6200 1.1100 1.0800 0.9000 0.7500 0.7800 -
P/RPS 1.47 1.33 0.82 0.96 0.82 0.56 0.86 9.34%
  YoY % 10.53% 62.20% -14.58% 17.07% 46.43% -34.88% -
  Horiz. % 170.93% 154.65% 95.35% 111.63% 95.35% 65.12% 100.00%
P/EPS 24.23 20.96 15.77 21.69 26.87 18.25 23.56 0.47%
  YoY % 15.60% 32.91% -27.29% -19.28% 47.23% -22.54% -
  Horiz. % 102.84% 88.96% 66.94% 92.06% 114.05% 77.46% 100.00%
EY 4.13 4.77 6.34 4.61 3.72 5.48 4.24 -0.44%
  YoY % -13.42% -24.76% 37.53% 23.92% -32.12% 29.25% -
  Horiz. % 97.41% 112.50% 149.53% 108.73% 87.74% 129.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.03 0.91 0.71 0.73 0.67 0.59 0.64 8.25%
  YoY % 13.19% 28.17% -2.74% 8.96% 13.56% -7.81% -
  Horiz. % 160.94% 142.19% 110.94% 114.06% 104.69% 92.19% 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.
 


 

296  344  567  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 
 MYEG 1.33-0.07 
 KNM 0.440.00 
 PERDANA 0.395+0.015 
Partners & Brokers