[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -27.7%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 267,956 244,312 280,632 266,690 267,688 193,108 344,439 -15.42%
PBT 23,822 13,064 37,480 28,329 38,338 24,052 37,635 -26.29%
Tax -5,908 -3,376 -10,198 -8,374 -10,734 -2,632 -10,765 -32.99%
NP 17,914 9,688 27,282 19,954 27,604 21,420 26,870 -23.70%
-
NP to SH 17,038 9,024 26,888 19,598 27,106 20,112 26,581 -25.67%
-
Tax Rate 24.80% 25.84% 27.21% 29.56% 28.00% 10.94% 28.60% -
Total Cost 250,042 234,624 253,350 246,736 240,084 171,688 317,569 -14.74%
-
Net Worth 122,921 116,542 113,447 100,989 103,040 94,078 88,620 24.39%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,344 10,691 2,650 - - - 3,606 30.01%
Div Payout % 31.37% 118.48% 9.86% - - - 13.57% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 122,921 116,542 113,447 100,989 103,040 94,078 88,620 24.39%
NOSH 53,444 53,459 53,012 52,874 52,571 52,266 51,523 2.47%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.69% 3.97% 9.72% 7.48% 10.31% 11.09% 7.80% -
ROE 13.86% 7.74% 23.70% 19.41% 26.31% 21.38% 29.99% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 501.38 457.00 529.37 504.39 509.19 369.47 668.51 -17.46%
EPS 31.88 16.88 50.72 37.07 51.56 38.48 51.59 -27.47%
DPS 10.00 20.00 5.00 0.00 0.00 0.00 7.00 26.87%
NAPS 2.30 2.18 2.14 1.91 1.96 1.80 1.72 21.39%
Adjusted Per Share Value based on latest NOSH - 53,551
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 66.75 60.86 69.91 66.43 66.68 48.10 85.80 -15.42%
EPS 4.24 2.25 6.70 4.88 6.75 5.01 6.62 -25.71%
DPS 1.33 2.66 0.66 0.00 0.00 0.00 0.90 29.77%
NAPS 0.3062 0.2903 0.2826 0.2516 0.2567 0.2344 0.2208 24.38%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.45 0.52 0.55 0.80 0.88 1.09 1.25 -
P/RPS 0.09 0.11 0.10 0.16 0.17 0.30 0.19 -39.26%
P/EPS 1.41 3.08 1.08 2.16 1.71 2.83 2.42 -30.26%
EY 70.84 32.46 92.22 46.33 58.59 35.30 41.27 43.40%
DY 22.22 38.46 9.09 0.00 0.00 0.00 5.60 150.84%
P/NAPS 0.20 0.24 0.26 0.42 0.45 0.61 0.73 -57.85%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 22/05/09 19/02/09 20/11/08 21/08/08 22/05/08 27/02/08 -
Price 0.51 0.56 0.55 0.49 0.82 1.14 1.27 -
P/RPS 0.10 0.12 0.10 0.10 0.16 0.31 0.19 -34.83%
P/EPS 1.60 3.32 1.08 1.32 1.59 2.96 2.46 -24.95%
EY 62.51 30.14 92.22 75.65 62.88 33.75 40.62 33.32%
DY 19.61 35.71 9.09 0.00 0.00 0.00 5.51 133.28%
P/NAPS 0.22 0.26 0.26 0.26 0.42 0.63 0.74 -55.48%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment