[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1994.7%
YoY- 242.43%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 795,510 947,605 924,430 1,562,336 142,553 187,480 279,884 100.27%
PBT 280,398 317,766 264,052 400,992 -7,022 5,645 55,104 194.96%
Tax -79,737 -86,332 -88,684 -143,176 -7,992 -4,174 -10,354 288.52%
NP 200,661 231,434 175,368 257,816 -15,014 1,470 44,750 171.18%
-
NP to SH 200,651 230,721 175,382 258,684 -13,653 1,846 44,918 170.49%
-
Tax Rate 28.44% 27.17% 33.59% 35.71% - 73.94% 18.79% -
Total Cost 594,849 716,170 749,062 1,304,520 157,567 186,009 235,134 85.35%
-
Net Worth 339,522 316,254 233,043 206,361 143,212 158,285 186,326 49.02%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 266 221 - - - - - -
Div Payout % 0.13% 0.10% - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 339,522 316,254 233,043 206,361 143,212 158,285 186,326 49.02%
NOSH 332,864 332,899 332,919 332,840 333,052 329,761 332,725 0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.22% 24.42% 18.97% 16.50% -10.53% 0.78% 15.99% -
ROE 59.10% 72.95% 75.26% 125.35% -9.53% 1.17% 24.11% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 238.99 284.65 277.67 469.39 42.80 56.85 84.12 100.21%
EPS 60.28 69.31 52.68 77.72 -4.10 0.56 13.50 170.42%
DPS 0.08 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.95 0.70 0.62 0.43 0.48 0.56 48.98%
Adjusted Per Share Value based on latest NOSH - 332,840
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 198.17 236.05 230.28 389.18 35.51 46.70 69.72 100.27%
EPS 49.98 57.47 43.69 64.44 -3.40 0.46 11.19 170.47%
DPS 0.07 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8458 0.7878 0.5805 0.5141 0.3567 0.3943 0.4641 49.03%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.03 0.88 1.13 0.875 0.84 0.995 1.21 -
P/RPS 0.43 0.31 0.41 0.19 1.96 1.75 1.44 -55.22%
P/EPS 1.71 1.27 2.15 1.13 -20.49 177.68 8.96 -66.75%
EY 58.52 78.76 46.62 88.82 -4.88 0.56 11.16 200.91%
DY 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.93 1.61 1.41 1.95 2.07 2.16 -39.67%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 17/11/15 19/08/15 11/05/15 26/02/15 18/11/14 26/08/14 -
Price 1.03 1.00 1.01 1.11 0.945 0.93 1.00 -
P/RPS 0.43 0.35 0.36 0.24 2.21 1.64 1.19 -49.17%
P/EPS 1.71 1.44 1.92 1.43 -23.05 166.07 7.41 -62.27%
EY 58.52 69.31 52.16 70.02 -4.34 0.60 13.50 165.14%
DY 0.08 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 1.44 1.79 2.20 1.94 1.79 -31.64%

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