[MAGNA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -20.73%
YoY- 192.26%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 139,942 133,249 135,902 123,640 118,094 113,519 196,454 -20.28%
PBT 27,552 24,684 20,638 22,171 22,616 25,854 33,812 -12.79%
Tax -5,177 -5,832 -5,231 -5,708 -1,014 -2,601 -17,085 -54.98%
NP 22,375 18,852 15,407 16,463 21,602 23,253 16,727 21.46%
-
NP to SH 22,459 18,886 18,371 19,488 24,584 23,291 16,776 21.53%
-
Tax Rate 18.79% 23.63% 25.35% 25.75% 4.48% 10.06% 50.53% -
Total Cost 117,567 114,397 120,495 107,177 96,492 90,266 179,727 -24.70%
-
Net Worth 186,326 183,197 159,747 169,895 179,639 179,673 156,533 12.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,328 - - - 4,995 -
Div Payout % - - 18.12% - - - 29.78% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 186,326 183,197 159,747 169,895 179,639 179,673 156,533 12.35%
NOSH 332,725 333,086 332,807 333,128 332,665 332,728 333,050 -0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.99% 14.15% 11.34% 13.32% 18.29% 20.48% 8.51% -
ROE 12.05% 10.31% 11.50% 11.47% 13.69% 12.96% 10.72% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 42.06 40.00 40.83 37.11 35.50 34.12 58.99 -20.23%
EPS 6.75 5.67 5.52 5.85 7.39 7.00 5.04 21.56%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.56 0.55 0.48 0.51 0.54 0.54 0.47 12.42%
Adjusted Per Share Value based on latest NOSH - 333,071
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.93 33.26 33.92 30.86 29.48 28.34 49.04 -20.29%
EPS 5.61 4.71 4.59 4.86 6.14 5.81 4.19 21.54%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 1.25 -
NAPS 0.4651 0.4573 0.3988 0.4241 0.4484 0.4485 0.3907 12.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.21 0.975 1.18 1.07 0.825 0.77 0.75 -
P/RPS 2.88 2.44 2.89 2.88 2.32 2.26 1.27 72.86%
P/EPS 17.93 17.20 21.38 18.29 11.16 11.00 14.89 13.22%
EY 5.58 5.82 4.68 5.47 8.96 9.09 6.72 -11.68%
DY 0.00 0.00 0.85 0.00 0.00 0.00 2.00 -
P/NAPS 2.16 1.77 2.46 2.10 1.53 1.43 1.60 22.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 26/02/14 18/11/13 22/08/13 28/05/13 25/02/13 -
Price 1.00 0.92 1.03 1.28 1.05 0.775 0.77 -
P/RPS 2.38 2.30 2.52 3.45 2.96 2.27 1.31 49.05%
P/EPS 14.81 16.23 18.66 21.88 14.21 11.07 15.29 -2.10%
EY 6.75 6.16 5.36 4.57 7.04 9.03 6.54 2.13%
DY 0.00 0.00 0.97 0.00 0.00 0.00 1.95 -
P/NAPS 1.79 1.67 2.15 2.51 1.94 1.44 1.64 6.02%

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