[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 15.96%
YoY- 1569.65%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 89,492 46,426 24,548 795,510 710,704 462,215 390,584 -62.45%
PBT 72,320 65,319 9,538 280,398 238,325 132,026 100,248 -19.51%
Tax -19,201 -15,980 -4,041 -79,737 -64,749 -44,342 -35,794 -33.90%
NP 53,119 49,339 5,497 200,661 173,576 87,684 64,454 -12.06%
-
NP to SH 53,187 49,439 5,550 200,651 173,041 87,691 64,671 -12.18%
-
Tax Rate 26.55% 24.46% 42.37% 28.44% 27.17% 33.59% 35.71% -
Total Cost 36,373 -2,913 19,051 594,849 537,128 374,531 326,130 -76.73%
-
Net Worth 606,431 331,681 354,317 339,522 316,254 233,043 206,361 104.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 266 166 - - -
Div Payout % - - - 0.13% 0.10% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 606,431 331,681 354,317 339,522 316,254 233,043 206,361 104.76%
NOSH 331,383 331,681 331,137 332,864 332,899 332,919 332,840 -0.29%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 59.36% 106.27% 22.39% 25.22% 24.42% 18.97% 16.50% -
ROE 8.77% 14.91% 1.57% 59.10% 54.72% 37.63% 31.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.01 14.00 7.41 238.99 213.49 138.84 117.35 -62.34%
EPS 16.05 14.85 1.67 60.28 51.98 26.34 19.43 -11.93%
DPS 0.00 0.00 0.00 0.08 0.05 0.00 0.00 -
NAPS 1.83 1.00 1.07 1.02 0.95 0.70 0.62 105.36%
Adjusted Per Share Value based on latest NOSH - 333,051
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.29 11.56 6.12 198.17 177.04 115.14 97.30 -62.45%
EPS 13.25 12.32 1.38 49.98 43.11 21.84 16.11 -12.18%
DPS 0.00 0.00 0.00 0.07 0.04 0.00 0.00 -
NAPS 1.5106 0.8262 0.8826 0.8458 0.7878 0.5805 0.5141 104.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.09 0.945 1.02 1.03 0.88 1.13 0.875 -
P/RPS 4.04 6.75 13.76 0.43 0.41 0.81 0.75 206.34%
P/EPS 6.79 6.34 60.86 1.71 1.69 4.29 4.50 31.45%
EY 14.72 15.77 1.64 58.52 59.07 23.31 22.21 -23.92%
DY 0.00 0.00 0.00 0.08 0.06 0.00 0.00 -
P/NAPS 0.60 0.95 0.95 1.01 0.93 1.61 1.41 -43.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 22/08/16 27/05/16 24/02/16 17/11/15 19/08/15 11/05/15 -
Price 0.98 0.98 1.00 1.03 1.00 1.01 1.11 -
P/RPS 3.63 7.00 13.49 0.43 0.47 0.73 0.95 143.81%
P/EPS 6.11 6.57 59.66 1.71 1.92 3.83 5.71 4.60%
EY 16.38 15.21 1.68 58.52 51.98 26.08 17.50 -4.30%
DY 0.00 0.00 0.00 0.08 0.05 0.00 0.00 -
P/NAPS 0.54 0.98 0.93 1.01 1.05 1.44 1.79 -54.92%

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