[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.73%
YoY- 9.51%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 140,610 139,942 133,249 135,902 123,640 118,094 113,519 15.32%
PBT 4,234 27,552 24,684 20,638 22,171 22,616 25,854 -70.03%
Tax -3,131 -5,177 -5,832 -5,231 -5,708 -1,014 -2,601 13.14%
NP 1,103 22,375 18,852 15,407 16,463 21,602 23,253 -86.87%
-
NP to SH 1,385 22,459 18,886 18,371 19,488 24,584 23,291 -84.73%
-
Tax Rate 73.95% 18.79% 23.63% 25.35% 25.75% 4.48% 10.06% -
Total Cost 139,507 117,567 114,397 120,495 107,177 96,492 90,266 33.63%
-
Net Worth 158,285 186,326 183,197 159,747 169,895 179,639 179,673 -8.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,328 - - - -
Div Payout % - - - 18.12% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 158,285 186,326 183,197 159,747 169,895 179,639 179,673 -8.09%
NOSH 329,761 332,725 333,086 332,807 333,128 332,665 332,728 -0.59%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.78% 15.99% 14.15% 11.34% 13.32% 18.29% 20.48% -
ROE 0.88% 12.05% 10.31% 11.50% 11.47% 13.69% 12.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.64 42.06 40.00 40.83 37.11 35.50 34.12 16.00%
EPS 0.42 6.75 5.67 5.52 5.85 7.39 7.00 -84.64%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.48 0.56 0.55 0.48 0.51 0.54 0.54 -7.54%
Adjusted Per Share Value based on latest NOSH - 328,529
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.03 34.86 33.19 33.85 30.80 29.42 28.28 15.32%
EPS 0.35 5.59 4.70 4.58 4.85 6.12 5.80 -84.58%
DPS 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.3943 0.4641 0.4564 0.3979 0.4232 0.4475 0.4476 -8.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.995 1.21 0.975 1.18 1.07 0.825 0.77 -
P/RPS 2.33 2.88 2.44 2.89 2.88 2.32 2.26 2.05%
P/EPS 236.90 17.93 17.20 21.38 18.29 11.16 11.00 672.62%
EY 0.42 5.58 5.82 4.68 5.47 8.96 9.09 -87.09%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 2.07 2.16 1.77 2.46 2.10 1.53 1.43 27.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 26/08/14 29/05/14 26/02/14 18/11/13 22/08/13 28/05/13 -
Price 0.93 1.00 0.92 1.03 1.28 1.05 0.775 -
P/RPS 2.18 2.38 2.30 2.52 3.45 2.96 2.27 -2.65%
P/EPS 221.43 14.81 16.23 18.66 21.88 14.21 11.07 635.53%
EY 0.45 6.75 6.16 5.36 4.57 7.04 9.03 -86.43%
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 1.94 1.79 1.67 2.15 2.51 1.94 1.44 21.95%

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