[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 37343.2%
YoY- -74.17%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 64,252 76,980 51,620 100,959 120,688 81,486 38,536 40.56%
PBT 10,046 13,862 9,880 13,885 3,412 25,170 16,484 -28.09%
Tax 4,872 -1,586 1,696 -4,086 -5,078 -10,572 -9,832 -
NP 14,918 12,276 11,576 9,799 -1,666 14,598 6,652 71.24%
-
NP to SH 16,266 13,744 12,864 11,421 -30 16,290 8,396 55.34%
-
Tax Rate -48.50% 11.44% -17.17% 29.43% 148.83% 42.00% 59.65% -
Total Cost 49,333 64,704 40,044 91,160 122,354 66,888 31,884 33.73%
-
Net Worth 595,402 595,402 592,076 594,301 597,252 602,597 609,709 -1.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 11,309 - - - - -
Div Payout % - - 87.91% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 595,402 595,402 592,076 594,301 597,252 602,597 609,709 -1.56%
NOSH 334,912 334,912 334,912 334,912 334,912 331,097 333,174 0.34%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 23.22% 15.95% 22.43% 9.71% -1.38% 17.91% 17.26% -
ROE 2.73% 2.31% 2.17% 1.92% -0.01% 2.70% 1.38% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.32 23.14 15.52 30.41 36.37 24.61 11.57 40.70%
EPS 4.89 4.14 3.88 3.44 -0.01 4.92 2.52 55.51%
DPS 0.00 0.00 3.40 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.79 1.78 1.79 1.80 1.82 1.83 -1.46%
Adjusted Per Share Value based on latest NOSH - 334,912
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 16.01 19.18 12.86 25.15 30.06 20.30 9.60 40.58%
EPS 4.05 3.42 3.20 2.85 -0.01 4.06 2.09 55.36%
DPS 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
NAPS 1.4832 1.4832 1.4749 1.4804 1.4878 1.5011 1.5188 -1.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.01 1.10 1.07 1.27 1.40 1.49 1.53 -
P/RPS 5.23 4.75 6.89 4.18 3.85 6.05 13.23 -46.10%
P/EPS 20.65 26.62 27.67 36.92 -15,148.04 30.28 60.71 -51.24%
EY 4.84 3.76 3.61 2.71 -0.01 3.30 1.65 104.78%
DY 0.00 0.00 3.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.60 0.71 0.78 0.82 0.84 -23.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 16/08/18 17/05/18 28/02/18 27/11/17 18/08/17 24/05/17 -
Price 0.91 1.00 1.15 1.26 1.29 1.45 1.52 -
P/RPS 4.71 4.32 7.41 4.14 3.55 5.89 13.14 -49.50%
P/EPS 18.61 24.20 29.74 36.63 -13,957.84 29.47 60.32 -54.30%
EY 5.37 4.13 3.36 2.73 -0.01 3.39 1.66 118.57%
DY 0.00 0.00 2.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.65 0.70 0.72 0.80 0.83 -27.70%

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