[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[MAGNA] MAGNA PRIMA BHD

Announcement Date

19-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 37.19%

YoY- 1.15%

Quarter Report

MAGNA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	239,044	267,956	244,312	280,632	266,690	267,688	193,108	15.27%
YoY %	-10.79%	9.68%	-12.94%	5.23%	-0.37%	38.62%	-	-
Horiz. %	123.79%	138.76%	126.52%	145.32%	138.10%	138.62%	100.00%	-
PBT	13,597	23,822	13,064	37,480	28,329	38,338	24,052	-31.60%
YoY %	-42.92%	82.35%	-65.14%	32.30%	-26.11%	59.40%	-	-
Horiz. %	56.53%	99.04%	54.32%	155.83%	117.78%	159.40%	100.00%	-
Tax	-5,162	-5,908	-3,376	-10,198	-8,374	-10,734	-2,632	56.61%
YoY %	12.63%	-75.00%	66.90%	-21.78%	21.99%	-307.83%	-	-
Horiz. %	196.12%	224.47%	128.27%	387.46%	318.16%	407.83%	100.00%	-
NP	8,434	17,914	9,688	27,282	19,954	27,604	21,420	-46.24%
YoY %	-52.92%	84.91%	-64.49%	36.72%	-27.71%	28.87%	-	-
Horiz. %	39.37%	83.63%	45.23%	127.37%	93.16%	128.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,509	17,038	9,024	26,888	19,598	27,106	20,112	-43.61%
YoY %	-50.06%	88.81%	-66.44%	37.20%	-27.70%	34.78%	-	-
Horiz. %	42.31%	84.72%	44.87%	133.69%	97.44%	134.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.96%	24.80%	25.84%	27.21%	29.56%	28.00%	10.94%	-
YoY %	53.06%	-4.02%	-5.03%	-7.95%	5.57%	155.94%	-	-
Horiz. %	346.98%	226.69%	236.20%	248.72%	270.20%	255.94%	100.00%	-
Total Cost	230,609	250,042	234,624	253,350	246,736	240,084	171,688	21.71%
YoY %	-7.77%	6.57%	-7.39%	2.68%	2.77%	39.84%	-	-
Horiz. %	134.32%	145.64%	136.66%	147.56%	143.71%	139.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	118,125	122,921	116,542	113,447	100,989	103,040	94,078	16.37%
YoY %	-3.90%	5.47%	2.73%	12.34%	-1.99%	9.53%	-	-
Horiz. %	125.56%	130.66%	123.88%	120.59%	107.35%	109.53%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	3,563	5,344	10,691	2,650	-	-	-	-
YoY %	-33.33%	-50.01%	303.43%	0.00%	-	-	-	-
Horiz. %	134.45%	201.66%	403.43%	100.00%	-	-	-	-
Div Payout %	41.88%	31.37%	118.48%	9.86%	-	-	-	-
YoY %	33.50%	-73.52%	1,101.62%	0.00%	-	-	-	-
Horiz. %	424.75%	318.15%	1,201.62%	100.00%	-	-	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	118,125	122,921	116,542	113,447	100,989	103,040	94,078	16.37%
YoY %	-3.90%	5.47%	2.73%	12.34%	-1.99%	9.53%	-	-
Horiz. %	125.56%	130.66%	123.88%	120.59%	107.35%	109.53%	100.00%	-
NOSH	53,450	53,444	53,459	53,012	52,874	52,571	52,266	1.50%
YoY %	0.01%	-0.03%	0.84%	0.26%	0.58%	0.58%	-	-
Horiz. %	102.27%	102.25%	102.28%	101.43%	101.16%	100.58%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	3.53%	6.69%	3.97%	9.72%	7.48%	10.31%	11.09%	-
YoY %	-47.23%	68.51%	-59.16%	29.95%	-27.45%	-7.03%	-	-
Horiz. %	31.83%	60.32%	35.80%	87.65%	67.45%	92.97%	100.00%	-
ROE	7.20%	13.86%	7.74%	23.70%	19.41%	26.31%	21.38%	-
YoY %	-48.05%	79.07%	-67.34%	22.10%	-26.23%	23.06%	-	-
Horiz. %	33.68%	64.83%	36.20%	110.85%	90.79%	123.06%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	447.22	501.38	457.00	529.37	504.39	509.19	369.47	13.56%
YoY %	-10.80%	9.71%	-13.67%	4.95%	-0.94%	37.82%	-	-
Horiz. %	121.04%	135.70%	123.69%	143.28%	136.52%	137.82%	100.00%	-
EPS	15.92	31.88	16.88	50.72	37.07	51.56	38.48	-44.44%
YoY %	-50.06%	88.86%	-66.72%	36.82%	-28.10%	33.99%	-	-
Horiz. %	41.37%	82.85%	43.87%	131.81%	96.34%	133.99%	100.00%	-
DPS	6.67	10.00	20.00	5.00	0.00	0.00	0.00	-
YoY %	-33.30%	-50.00%	300.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.40%	200.00%	400.00%	100.00%	-	-	-	-
NAPS	2.21	2.30	2.18	2.14	1.91	1.96	1.80	14.64%
YoY %	-3.91%	5.50%	1.87%	12.04%	-2.55%	8.89%	-	-
Horiz. %	122.78%	127.78%	121.11%	118.89%	106.11%	108.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 53,460
RPS	59.55	66.75	60.86	69.91	66.43	66.68	48.10	15.28%
YoY %	-10.79%	9.68%	-12.95%	5.24%	-0.37%	38.63%	-	-
Horiz. %	123.80%	138.77%	126.53%	145.34%	138.11%	138.63%	100.00%	-
EPS	2.12	4.24	2.25	6.70	4.88	6.75	5.01	-43.60%
YoY %	-50.00%	88.44%	-66.42%	37.30%	-27.70%	34.73%	-	-
Horiz. %	42.32%	84.63%	44.91%	133.73%	97.41%	134.73%	100.00%	-
DPS	0.89	1.33	2.66	0.66	0.00	0.00	0.00	-
YoY %	-33.08%	-50.00%	303.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	134.85%	201.52%	403.03%	100.00%	-	-	-	-
NAPS	0.2943	0.3062	0.2903	0.2826	0.2516	0.2567	0.2344	16.36%
YoY %	-3.89%	5.48%	2.72%	12.32%	-1.99%	9.51%	-	-
Horiz. %	125.55%	130.63%	123.85%	120.56%	107.34%	109.51%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.56	0.45	0.52	0.55	0.80	0.88	1.09	-
P/RPS	0.13	0.09	0.11	0.10	0.16	0.17	0.30	-42.70%
YoY %	44.44%	-18.18%	10.00%	-37.50%	-5.88%	-43.33%	-	-
Horiz. %	43.33%	30.00%	36.67%	33.33%	53.33%	56.67%	100.00%	-
P/EPS	3.52	1.41	3.08	1.08	2.16	1.71	2.83	15.64%
YoY %	149.65%	-54.22%	185.19%	-50.00%	26.32%	-39.58%	-	-
Horiz. %	124.38%	49.82%	108.83%	38.16%	76.33%	60.42%	100.00%	-
EY	28.43	70.84	32.46	92.22	46.33	58.59	35.30	-13.42%
YoY %	-59.87%	118.24%	-64.80%	99.05%	-20.93%	65.98%	-	-
Horiz. %	80.54%	200.68%	91.95%	261.25%	131.25%	165.98%	100.00%	-
DY	11.90	22.22	38.46	9.09	0.00	0.00	0.00	-
YoY %	-46.44%	-42.23%	323.10%	0.00%	0.00%	0.00%	-	-
Horiz. %	130.91%	244.44%	423.10%	100.00%	-	-	-	-
P/NAPS	0.25	0.20	0.24	0.26	0.42	0.45	0.61	-44.79%
YoY %	25.00%	-16.67%	-7.69%	-38.10%	-6.67%	-26.23%	-	-
Horiz. %	40.98%	32.79%	39.34%	42.62%	68.85%	73.77%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	21/08/09	22/05/09	19/02/09	20/11/08	21/08/08	22/05/08	-
Price	0.74	0.51	0.56	0.55	0.49	0.82	1.14	-
P/RPS	0.17	0.10	0.12	0.10	0.10	0.16	0.31	-32.97%
YoY %	70.00%	-16.67%	20.00%	0.00%	-37.50%	-48.39%	-	-
Horiz. %	54.84%	32.26%	38.71%	32.26%	32.26%	51.61%	100.00%	-
P/EPS	4.65	1.60	3.32	1.08	1.32	1.59	2.96	35.09%
YoY %	190.62%	-51.81%	207.41%	-18.18%	-16.98%	-46.28%	-	-
Horiz. %	157.09%	54.05%	112.16%	36.49%	44.59%	53.72%	100.00%	-
EY	21.51	62.51	30.14	92.22	75.65	62.88	33.75	-25.92%
YoY %	-65.59%	107.40%	-67.32%	21.90%	20.31%	86.31%	-	-
Horiz. %	63.73%	185.21%	89.30%	273.24%	224.15%	186.31%	100.00%	-
DY	9.01	19.61	35.71	9.09	0.00	0.00	0.00	-
YoY %	-54.05%	-45.09%	292.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.12%	215.73%	392.85%	100.00%	-	-	-	-
P/NAPS	0.33	0.22	0.26	0.26	0.26	0.42	0.63	-34.99%
YoY %	50.00%	-15.38%	0.00%	0.00%	-38.10%	-33.33%	-	-
Horiz. %	52.38%	34.92%	41.27%	41.27%	41.27%	66.67%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos