[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -24.34%
YoY- 399.8%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 280,632 266,690 267,688 193,108 344,439 233,988 180,044 34.25%
PBT 37,480 28,329 38,338 24,052 37,635 26,721 21,640 43.98%
Tax -10,198 -8,374 -10,734 -2,632 -10,765 -6,998 -8,036 17.13%
NP 27,282 19,954 27,604 21,420 26,870 19,722 13,604 58.69%
-
NP to SH 26,888 19,598 27,106 20,112 26,581 18,065 12,400 67.13%
-
Tax Rate 27.21% 29.56% 28.00% 10.94% 28.60% 26.19% 37.13% -
Total Cost 253,350 246,736 240,084 171,688 317,569 214,265 166,440 32.15%
-
Net Worth 113,447 100,989 103,040 94,078 88,620 75,186 67,973 40.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,650 - - - 3,606 - - -
Div Payout % 9.86% - - - 13.57% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 113,447 100,989 103,040 94,078 88,620 75,186 67,973 40.48%
NOSH 53,012 52,874 52,571 52,266 51,523 51,497 51,495 1.94%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.72% 7.48% 10.31% 11.09% 7.80% 8.43% 7.56% -
ROE 23.70% 19.41% 26.31% 21.38% 29.99% 24.03% 18.24% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 529.37 504.39 509.19 369.47 668.51 454.37 349.63 31.69%
EPS 50.72 37.07 51.56 38.48 51.59 35.08 24.08 63.94%
DPS 5.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.14 1.91 1.96 1.80 1.72 1.46 1.32 37.80%
Adjusted Per Share Value based on latest NOSH - 52,266
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.05 66.57 66.82 48.20 85.98 58.41 44.94 34.25%
EPS 6.71 4.89 6.77 5.02 6.63 4.51 3.10 66.93%
DPS 0.66 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.2832 0.2521 0.2572 0.2348 0.2212 0.1877 0.1697 40.47%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.80 0.88 1.09 1.25 0.58 0.34 -
P/RPS 0.10 0.16 0.17 0.30 0.19 0.13 0.10 0.00%
P/EPS 1.08 2.16 1.71 2.83 2.42 1.65 1.41 -16.21%
EY 92.22 46.33 58.59 35.30 41.27 60.48 70.82 19.15%
DY 9.09 0.00 0.00 0.00 5.60 0.00 0.00 -
P/NAPS 0.26 0.42 0.45 0.61 0.73 0.40 0.26 0.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 20/11/08 21/08/08 22/05/08 27/02/08 22/11/07 23/08/07 -
Price 0.55 0.49 0.82 1.14 1.27 0.94 0.43 -
P/RPS 0.10 0.10 0.16 0.31 0.19 0.21 0.12 -11.39%
P/EPS 1.08 1.32 1.59 2.96 2.46 2.68 1.79 -28.48%
EY 92.22 75.65 62.88 33.75 40.62 37.32 56.00 39.24%
DY 9.09 0.00 0.00 0.00 5.51 0.00 0.00 -
P/NAPS 0.26 0.26 0.42 0.63 0.74 0.64 0.33 -14.63%

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