[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 88.69%
YoY- 274.35%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 164,853 236,188 454,076 196,454 61,488 81,944 21,136 292.80%
PBT 29,561 45,232 103,416 33,812 26,898 44,350 8,816 123.86%
Tax -7,610 -2,028 -10,404 -17,085 -18,132 -12,182 -4,692 38.00%
NP 21,950 43,204 93,012 16,727 8,766 32,168 4,124 204.53%
-
NP to SH 25,984 49,168 93,164 16,776 8,890 32,240 4,080 243.19%
-
Tax Rate 25.74% 4.48% 10.06% 50.53% 67.41% 27.47% 53.22% -
Total Cost 142,902 192,984 361,064 179,727 52,721 49,776 17,012 312.69%
-
Net Worth 169,895 179,639 179,673 156,533 146,695 163,198 144,774 11.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,995 - - - -
Div Payout % - - - 29.78% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 169,895 179,639 179,673 156,533 146,695 163,198 144,774 11.24%
NOSH 333,128 332,665 332,728 333,050 333,399 333,057 329,032 0.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.32% 18.29% 20.48% 8.51% 14.26% 39.26% 19.51% -
ROE 15.29% 27.37% 51.85% 10.72% 6.06% 19.76% 2.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.49 71.00 136.47 58.99 18.44 24.60 6.42 289.74%
EPS 7.80 14.78 28.00 5.04 2.67 9.68 1.24 240.37%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.51 0.54 0.54 0.47 0.44 0.49 0.44 10.33%
Adjusted Per Share Value based on latest NOSH - 332,839
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.15 58.96 113.34 49.04 15.35 20.45 5.28 292.59%
EPS 6.49 12.27 23.25 4.19 2.22 8.05 1.02 242.98%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.4241 0.4484 0.4485 0.3907 0.3662 0.4074 0.3614 11.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.07 0.825 0.77 0.75 0.79 0.81 0.83 -
P/RPS 2.16 1.16 0.56 1.27 4.28 3.29 12.92 -69.61%
P/EPS 13.72 5.58 2.75 14.89 29.63 8.37 66.94 -65.20%
EY 7.29 17.92 36.36 6.72 3.38 11.95 1.49 187.92%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.53 1.43 1.60 1.80 1.65 1.89 7.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 22/08/13 28/05/13 25/02/13 26/11/12 24/08/12 30/05/12 -
Price 1.28 1.05 0.775 0.77 0.78 0.82 0.83 -
P/RPS 2.59 1.48 0.57 1.31 4.23 3.33 12.92 -65.71%
P/EPS 16.41 7.10 2.77 15.29 29.25 8.47 66.94 -60.79%
EY 6.09 14.08 36.13 6.54 3.42 11.80 1.49 155.41%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 2.51 1.94 1.44 1.64 1.77 1.67 1.89 20.79%

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