[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 151.59%
YoY- 274.35%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 123,640 118,094 113,519 196,454 46,116 40,972 5,284 716.51%
PBT 22,171 22,616 25,854 33,812 20,174 22,175 2,204 365.34%
Tax -5,708 -1,014 -2,601 -17,085 -13,599 -6,091 -1,173 186.88%
NP 16,463 21,602 23,253 16,727 6,575 16,084 1,031 533.04%
-
NP to SH 19,488 24,584 23,291 16,776 6,668 16,120 1,020 613.39%
-
Tax Rate 25.75% 4.48% 10.06% 50.53% 67.41% 27.47% 53.22% -
Total Cost 107,177 96,492 90,266 179,727 39,541 24,888 4,253 757.86%
-
Net Worth 169,895 179,639 179,673 156,533 146,695 163,198 144,774 11.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,995 - - - -
Div Payout % - - - 29.78% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 169,895 179,639 179,673 156,533 146,695 163,198 144,774 11.24%
NOSH 333,128 332,665 332,728 333,050 333,400 333,057 329,032 0.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.32% 18.29% 20.48% 8.51% 14.26% 39.26% 19.51% -
ROE 11.47% 13.69% 12.96% 10.72% 4.55% 9.88% 0.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 37.11 35.50 34.12 58.99 13.83 12.30 1.61 708.37%
EPS 5.85 7.39 7.00 5.04 2.00 4.84 0.31 607.54%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.51 0.54 0.54 0.47 0.44 0.49 0.44 10.33%
Adjusted Per Share Value based on latest NOSH - 332,839
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.80 29.42 28.28 48.94 11.49 10.21 1.32 714.99%
EPS 4.85 6.12 5.80 4.18 1.66 4.02 0.25 620.69%
DPS 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
NAPS 0.4232 0.4475 0.4476 0.3899 0.3654 0.4065 0.3606 11.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.07 0.825 0.77 0.75 0.79 0.81 0.83 -
P/RPS 2.88 2.32 2.26 1.27 5.71 6.58 51.68 -85.38%
P/EPS 18.29 11.16 11.00 14.89 39.50 16.74 267.74 -83.26%
EY 5.47 8.96 9.09 6.72 2.53 5.98 0.37 501.37%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.53 1.43 1.60 1.80 1.65 1.89 7.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 22/08/13 28/05/13 25/02/13 26/11/12 24/08/12 30/05/12 -
Price 1.28 1.05 0.775 0.77 0.78 0.82 0.83 -
P/RPS 3.45 2.96 2.27 1.31 5.64 6.67 51.68 -83.51%
P/EPS 21.88 14.21 11.07 15.29 39.00 16.94 267.74 -81.13%
EY 4.57 7.04 9.03 6.54 2.56 5.90 0.37 433.51%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 2.51 1.94 1.44 1.64 1.77 1.67 1.89 20.79%

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