[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 82.92%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 179,283 133,978 61,078 280,632 200,018 133,844 48,277 139.61%
PBT 10,198 11,911 3,266 37,480 21,247 19,169 6,013 42.17%
Tax -3,872 -2,954 -844 -10,198 -6,281 -5,367 -658 225.59%
NP 6,326 8,957 2,422 27,282 14,966 13,802 5,355 11.73%
-
NP to SH 6,382 8,519 2,256 26,888 14,699 13,553 5,028 17.21%
-
Tax Rate 37.97% 24.80% 25.84% 27.21% 29.56% 28.00% 10.94% -
Total Cost 172,957 125,021 58,656 253,350 185,052 120,042 42,922 153.00%
-
Net Worth 118,125 122,921 116,542 113,447 100,989 103,040 94,078 16.37%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,672 2,672 2,672 2,650 - - - -
Div Payout % 41.88% 31.37% 118.48% 9.86% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 118,125 122,921 116,542 113,447 100,989 103,040 94,078 16.37%
NOSH 53,450 53,444 53,459 53,012 52,874 52,571 52,266 1.50%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.53% 6.69% 3.97% 9.72% 7.48% 10.31% 11.09% -
ROE 5.40% 6.93% 1.94% 23.70% 14.55% 13.15% 5.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 335.42 250.69 114.25 529.37 378.29 254.59 92.37 136.06%
EPS 11.94 15.94 4.22 50.72 27.80 25.78 9.62 15.47%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.21 2.30 2.18 2.14 1.91 1.96 1.80 14.64%
Adjusted Per Share Value based on latest NOSH - 53,460
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.75 33.44 15.25 70.05 49.93 33.41 12.05 139.62%
EPS 1.59 2.13 0.56 6.71 3.67 3.38 1.26 16.75%
DPS 0.67 0.67 0.67 0.66 0.00 0.00 0.00 -
NAPS 0.2949 0.3068 0.2909 0.2832 0.2521 0.2572 0.2348 16.39%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.56 0.45 0.52 0.55 0.80 0.88 1.09 -
P/RPS 0.17 0.18 0.46 0.10 0.21 0.35 1.18 -72.48%
P/EPS 4.69 2.82 12.32 1.08 2.88 3.41 11.33 -44.42%
EY 21.32 35.42 8.12 92.22 34.75 29.30 8.83 79.88%
DY 8.93 11.11 9.62 9.09 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.24 0.26 0.42 0.45 0.61 -44.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 21/08/09 22/05/09 19/02/09 20/11/08 21/08/08 22/05/08 -
Price 0.74 0.51 0.56 0.55 0.49 0.82 1.14 -
P/RPS 0.22 0.20 0.49 0.10 0.13 0.32 1.23 -68.22%
P/EPS 6.20 3.20 13.27 1.08 1.76 3.18 11.85 -35.04%
EY 16.14 31.25 7.54 92.22 56.73 31.44 8.44 54.00%
DY 6.76 9.80 8.93 9.09 0.00 0.00 0.00 -
P/NAPS 0.33 0.22 0.26 0.26 0.26 0.42 0.63 -34.99%

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