[MAGNA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.55%
YoY- 52.51%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 133,249 135,902 123,640 118,094 113,519 196,454 46,116 102.99%
PBT 24,684 20,638 22,171 22,616 25,854 33,812 20,174 14.41%
Tax -5,832 -5,231 -5,708 -1,014 -2,601 -17,085 -13,599 -43.16%
NP 18,852 15,407 16,463 21,602 23,253 16,727 6,575 101.95%
-
NP to SH 18,886 18,371 19,488 24,584 23,291 16,776 6,668 100.31%
-
Tax Rate 23.63% 25.35% 25.75% 4.48% 10.06% 50.53% 67.41% -
Total Cost 114,397 120,495 107,177 96,492 90,266 179,727 39,541 103.16%
-
Net Worth 183,197 159,747 169,895 179,639 179,673 156,533 146,695 15.98%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,328 - - - 4,995 - -
Div Payout % - 18.12% - - - 29.78% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 183,197 159,747 169,895 179,639 179,673 156,533 146,695 15.98%
NOSH 333,086 332,807 333,128 332,665 332,728 333,050 333,400 -0.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.15% 11.34% 13.32% 18.29% 20.48% 8.51% 14.26% -
ROE 10.31% 11.50% 11.47% 13.69% 12.96% 10.72% 4.55% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.00 40.83 37.11 35.50 34.12 58.99 13.83 103.12%
EPS 5.67 5.52 5.85 7.39 7.00 5.04 2.00 100.43%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.55 0.48 0.51 0.54 0.54 0.47 0.44 16.05%
Adjusted Per Share Value based on latest NOSH - 331,538
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.19 33.85 30.80 29.42 28.28 48.94 11.49 102.95%
EPS 4.70 4.58 4.85 6.12 5.80 4.18 1.66 100.26%
DPS 0.00 0.83 0.00 0.00 0.00 1.24 0.00 -
NAPS 0.4564 0.3979 0.4232 0.4475 0.4476 0.3899 0.3654 15.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.975 1.18 1.07 0.825 0.77 0.75 0.79 -
P/RPS 2.44 2.89 2.88 2.32 2.26 1.27 5.71 -43.29%
P/EPS 17.20 21.38 18.29 11.16 11.00 14.89 39.50 -42.57%
EY 5.82 4.68 5.47 8.96 9.09 6.72 2.53 74.35%
DY 0.00 0.85 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 1.77 2.46 2.10 1.53 1.43 1.60 1.80 -1.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 18/11/13 22/08/13 28/05/13 25/02/13 26/11/12 -
Price 0.92 1.03 1.28 1.05 0.775 0.77 0.78 -
P/RPS 2.30 2.52 3.45 2.96 2.27 1.31 5.64 -45.03%
P/EPS 16.23 18.66 21.88 14.21 11.07 15.29 39.00 -44.28%
EY 6.16 5.36 4.57 7.04 9.03 6.54 2.56 79.66%
DY 0.00 0.97 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 1.67 2.15 2.51 1.94 1.44 1.64 1.77 -3.80%

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