Highlights

[MAGNI] YoY Quarter Result on 2009-10-31 [#2]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 30-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Oct-2009  [#2]
Profit Trend QoQ -     20.29%    YoY -     11.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 135,129 140,906 115,336 88,220 96,947 84,528 24,445 32.94%
  YoY % -4.10% 22.17% 30.74% -9.00% 14.69% 245.79% -
  Horiz. % 552.79% 576.42% 471.82% 360.89% 396.59% 345.79% 100.00%
PBT 13,728 11,862 7,953 5,781 5,150 4,513 347 84.49%
  YoY % 15.73% 49.15% 37.57% 12.25% 14.11% 1,200.58% -
  Horiz. % 3,956.20% 3,418.44% 2,291.93% 1,665.99% 1,484.15% 1,300.58% 100.00%
Tax -3,451 -3,014 -2,006 -1,614 -1,420 -1,110 -97 81.26%
  YoY % -14.50% -50.25% -24.29% -13.66% -27.93% -1,044.33% -
  Horiz. % 3,557.73% 3,107.22% 2,068.04% 1,663.92% 1,463.92% 1,144.33% 100.00%
NP 10,277 8,848 5,947 4,167 3,730 3,403 250 85.67%
  YoY % 16.15% 48.78% 42.72% 11.72% 9.61% 1,261.20% -
  Horiz. % 4,110.80% 3,539.20% 2,378.80% 1,666.80% 1,492.00% 1,361.20% 100.00%
NP to SH 10,276 8,848 5,947 4,168 3,732 3,405 250 85.67%
  YoY % 16.14% 48.78% 42.68% 11.68% 9.60% 1,262.00% -
  Horiz. % 4,110.40% 3,539.20% 2,378.80% 1,667.20% 1,492.80% 1,362.00% 100.00%
Tax Rate 25.14 % 25.41 % 25.22 % 27.92 % 27.57 % 24.60 % 27.95 % -1.75%
  YoY % -1.06% 0.75% -9.67% 1.27% 12.07% -11.99% -
  Horiz. % 89.95% 90.91% 90.23% 99.89% 98.64% 88.01% 100.00%
Total Cost 124,852 132,058 109,389 84,053 93,217 81,125 24,195 31.42%
  YoY % -5.46% 20.72% 30.14% -9.83% 14.91% 235.30% -
  Horiz. % 516.02% 545.81% 452.11% 347.40% 385.27% 335.30% 100.00%
Net Worth 195,319 171,321 150,229 137,896 135,803 128,334 81,097 15.76%
  YoY % 14.01% 14.04% 8.94% 1.54% 5.82% 58.25% -
  Horiz. % 240.85% 211.25% 185.24% 170.04% 167.46% 158.25% 100.00%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 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
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 195,319 171,321 150,229 137,896 135,803 128,334 81,097 15.76%
  YoY % 14.01% 14.04% 8.94% 1.54% 5.82% 58.25% -
  Horiz. % 240.85% 211.25% 185.24% 170.04% 167.46% 158.25% 100.00%
NOSH 108,511 108,431 103,606 103,681 103,666 103,495 60,975 10.07%
  YoY % 0.07% 4.66% -0.07% 0.01% 0.17% 69.73% -
  Horiz. % 177.96% 177.83% 169.91% 170.04% 170.01% 169.73% 100.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 7.61 % 6.28 % 5.16 % 4.72 % 3.85 % 4.03 % 1.02 % 39.74%
  YoY % 21.18% 21.71% 9.32% 22.60% -4.47% 295.10% -
  Horiz. % 746.08% 615.69% 505.88% 462.75% 377.45% 395.10% 100.00%
ROE 5.26 % 5.16 % 3.96 % 3.02 % 2.75 % 2.65 % 0.31 % 60.23%
  YoY % 1.94% 30.30% 31.13% 9.82% 3.77% 754.84% -
  Horiz. % 1,696.77% 1,664.52% 1,277.42% 974.19% 887.10% 854.84% 100.00%
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 124.53 129.95 111.32 85.09 93.52 81.67 40.09 20.77%
  YoY % -4.17% 16.74% 30.83% -9.01% 14.51% 103.72% -
  Horiz. % 310.63% 324.15% 277.68% 212.25% 233.28% 203.72% 100.00%
EPS 9.47 8.16 5.74 4.02 3.60 3.29 0.41 68.68%
  YoY % 16.05% 42.16% 42.79% 11.67% 9.42% 702.44% -
  Horiz. % 2,309.76% 1,990.24% 1,400.00% 980.49% 878.05% 802.44% 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 1.8000 1.5800 1.4500 1.3300 1.3100 1.2400 1.3300 5.17%
  YoY % 13.92% 8.97% 9.02% 1.53% 5.65% -6.77% -
  Horiz. % 135.34% 118.80% 109.02% 100.00% 98.50% 93.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 31.14 32.47 26.58 20.33 22.34 19.48 5.63 32.95%
  YoY % -4.10% 22.16% 30.74% -9.00% 14.68% 246.00% -
  Horiz. % 553.11% 576.73% 472.11% 361.10% 396.80% 346.00% 100.00%
EPS 2.37 2.04 1.37 0.96 0.86 0.78 0.06 84.44%
  YoY % 16.18% 48.91% 42.71% 11.63% 10.26% 1,200.00% -
  Horiz. % 3,950.00% 3,400.00% 2,283.33% 1,600.00% 1,433.33% 1,300.00% 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 0.4501 0.3948 0.3462 0.3178 0.3129 0.2957 0.1869 15.76%
  YoY % 14.01% 14.04% 8.94% 1.57% 5.82% 58.21% -
  Horiz. % 240.82% 211.24% 185.23% 170.04% 167.42% 158.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.4900 1.2900 1.2900 0.9800 0.8200 1.0700 0.7900 -
P/RPS 1.20 0.99 1.16 1.15 0.88 1.31 1.97 -7.92%
  YoY % 21.21% -14.66% 0.87% 30.68% -32.82% -33.50% -
  Horiz. % 60.91% 50.25% 58.88% 58.38% 44.67% 66.50% 100.00%
P/EPS 15.73 15.81 22.47 24.38 22.78 32.52 192.68 -34.11%
  YoY % -0.51% -29.64% -7.83% 7.02% -29.95% -83.12% -
  Horiz. % 8.16% 8.21% 11.66% 12.65% 11.82% 16.88% 100.00%
EY 6.36 6.33 4.45 4.10 4.39 3.07 0.52 51.73%
  YoY % 0.47% 42.25% 8.54% -6.61% 43.00% 490.38% -
  Horiz. % 1,223.08% 1,217.31% 855.77% 788.46% 844.23% 590.38% 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 0.83 0.82 0.89 0.74 0.63 0.86 0.59 5.85%
  YoY % 1.22% -7.87% 20.27% 17.46% -26.74% 45.76% -
  Horiz. % 140.68% 138.98% 150.85% 125.42% 106.78% 145.76% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 17/12/12 15/12/11 30/12/10 30/12/09 30/12/08 31/12/07 15/12/06 -
Price 1.4500 1.2300 1.1200 0.9400 0.7900 1.0000 0.8500 -
P/RPS 1.16 0.95 1.01 1.10 0.84 1.22 2.12 -9.55%
  YoY % 22.11% -5.94% -8.18% 30.95% -31.15% -42.45% -
  Horiz. % 54.72% 44.81% 47.64% 51.89% 39.62% 57.55% 100.00%
P/EPS 15.31 15.07 19.51 23.38 21.94 30.40 207.32 -35.20%
  YoY % 1.59% -22.76% -16.55% 6.56% -27.83% -85.34% -
  Horiz. % 7.38% 7.27% 9.41% 11.28% 10.58% 14.66% 100.00%
EY 6.53 6.63 5.13 4.28 4.56 3.29 0.48 54.44%
  YoY % -1.51% 29.24% 19.86% -6.14% 38.60% 585.42% -
  Horiz. % 1,360.42% 1,381.25% 1,068.75% 891.67% 950.00% 685.42% 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 0.81 0.78 0.77 0.71 0.60 0.81 0.64 4.00%
  YoY % 3.85% 1.30% 8.45% 18.33% -25.93% 26.56% -
  Horiz. % 126.56% 121.88% 120.31% 110.94% 93.75% 126.56% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers