[MAGNA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock

[MAGNA] MAGNA PRIMA BHD

Announcement Date

22-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -91.61%

YoY- -55.13%

Quarter Report

MAGNA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	191,945	179,283	133,978	61,078	280,632	200,018	133,844	27.08%
YoY %	7.06%	33.82%	119.36%	-78.24%	40.30%	49.44%	-	-
Horiz. %	143.41%	133.95%	100.10%	45.63%	209.67%	149.44%	100.00%	-
PBT	11,442	10,198	11,911	3,266	37,480	21,247	19,169	-29.04%
YoY %	12.20%	-14.38%	264.70%	-91.29%	76.40%	10.84%	-	-
Horiz. %	59.69%	53.20%	62.14%	17.04%	195.52%	110.84%	100.00%	-
Tax	-4,772	-3,872	-2,954	-844	-10,198	-6,281	-5,367	-7.51%
YoY %	-23.24%	-31.08%	-250.00%	91.72%	-62.36%	-17.03%	-	-
Horiz. %	88.91%	72.14%	55.04%	15.73%	190.01%	117.03%	100.00%	-
NP	6,670	6,326	8,957	2,422	27,282	14,966	13,802	-38.33%
YoY %	5.44%	-29.37%	269.82%	-91.12%	82.29%	8.43%	-	-
Horiz. %	48.33%	45.83%	64.90%	17.55%	197.67%	108.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,626	6,382	8,519	2,256	26,888	14,699	13,553	-37.85%
YoY %	3.82%	-25.09%	277.62%	-91.61%	82.92%	8.46%	-	-
Horiz. %	48.89%	47.09%	62.86%	16.65%	198.39%	108.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.71%	37.97%	24.80%	25.84%	27.21%	29.56%	28.00%	-
YoY %	9.85%	53.10%	-4.02%	-5.03%	-7.95%	5.57%	-	-
Horiz. %	148.96%	135.61%	88.57%	92.29%	97.18%	105.57%	100.00%	-
Total Cost	185,275	172,957	125,021	58,656	253,350	185,052	120,042	33.44%
YoY %	7.12%	38.34%	113.14%	-76.85%	36.91%	54.16%	-	-
Horiz. %	154.34%	144.08%	104.15%	48.86%	211.05%	154.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,413	118,125	122,921	116,542	113,447	100,989	103,040	-56.54%
YoY %	-75.10%	-3.90%	5.47%	2.73%	12.34%	-1.99%	-	-
Horiz. %	28.55%	114.64%	119.29%	113.10%	110.10%	98.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	534	2,672	2,672	2,672	2,650	-	-	-
YoY %	-80.01%	0.00%	0.00%	0.83%	0.00%	-	-	-
Horiz. %	20.15%	100.83%	100.83%	100.83%	100.00%	-	-	-
Div Payout %	8.07%	41.88%	31.37%	118.48%	9.86%	-	-	-
YoY %	-80.73%	33.50%	-73.52%	1,101.62%	0.00%	-	-	-
Horiz. %	81.85%	424.75%	318.15%	1,201.62%	100.00%	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	29,413	118,125	122,921	116,542	113,447	100,989	103,040	-56.54%
YoY %	-75.10%	-3.90%	5.47%	2.73%	12.34%	-1.99%	-	-
Horiz. %	28.55%	114.64%	119.29%	113.10%	110.10%	98.01%	100.00%	-
NOSH	53,478	53,450	53,444	53,459	53,012	52,874	52,571	1.14%
YoY %	0.05%	0.01%	-0.03%	0.84%	0.26%	0.58%	-	-
Horiz. %	101.73%	101.67%	101.66%	101.69%	100.84%	100.58%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	3.47%	3.53%	6.69%	3.97%	9.72%	7.48%	10.31%	-
YoY %	-1.70%	-47.23%	68.51%	-59.16%	29.95%	-27.45%	-	-
Horiz. %	33.66%	34.24%	64.89%	38.51%	94.28%	72.55%	100.00%	-
ROE	22.53%	5.40%	6.93%	1.94%	23.70%	14.55%	13.15%	-
YoY %	317.22%	-22.08%	257.22%	-91.81%	62.89%	10.65%	-	-
Horiz. %	171.33%	41.06%	52.70%	14.75%	180.23%	110.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	358.92	335.42	250.69	114.25	529.37	378.29	254.59	25.65%
YoY %	7.01%	33.80%	119.42%	-78.42%	39.94%	48.59%	-	-
Horiz. %	140.98%	131.75%	98.47%	44.88%	207.93%	148.59%	100.00%	-
EPS	3.10	11.94	15.94	4.22	50.72	27.80	25.78	-75.54%
YoY %	-74.04%	-25.09%	277.73%	-91.68%	82.45%	7.84%	-	-
Horiz. %	12.02%	46.31%	61.83%	16.37%	196.74%	107.84%	100.00%	-
DPS	1.00	5.00	5.00	5.00	5.00	0.00	0.00	-
YoY %	-80.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	20.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.55	2.21	2.30	2.18	2.14	1.91	1.96	-57.03%
YoY %	-75.11%	-3.91%	5.50%	1.87%	12.04%	-2.55%	-	-
Horiz. %	28.06%	112.76%	117.35%	111.22%	109.18%	97.45%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 53,459
RPS	47.81	44.66	33.37	15.21	69.91	49.83	33.34	27.08%
YoY %	7.05%	33.83%	119.40%	-78.24%	40.30%	49.46%	-	-
Horiz. %	143.40%	133.95%	100.09%	45.62%	209.69%	149.46%	100.00%	-
EPS	1.65	1.59	2.12	0.56	6.70	3.66	3.38	-37.92%
YoY %	3.77%	-25.00%	278.57%	-91.64%	83.06%	8.28%	-	-
Horiz. %	48.82%	47.04%	62.72%	16.57%	198.22%	108.28%	100.00%	-
DPS	0.13	0.67	0.67	0.67	0.66	0.00	0.00	-
YoY %	-80.60%	0.00%	0.00%	1.52%	0.00%	0.00%	-	-
Horiz. %	19.70%	101.52%	101.52%	101.52%	100.00%	-	-	-
NAPS	0.0733	0.2943	0.3062	0.2903	0.2826	0.2516	0.2567	-56.53%
YoY %	-75.09%	-3.89%	5.48%	2.72%	12.32%	-1.99%	-	-
Horiz. %	28.55%	114.65%	119.28%	113.09%	110.09%	98.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.75	0.56	0.45	0.52	0.55	0.80	0.88	-
P/RPS	0.21	0.17	0.18	0.46	0.10	0.21	0.35	-28.79%
YoY %	23.53%	-5.56%	-60.87%	360.00%	-52.38%	-40.00%	-	-
Horiz. %	60.00%	48.57%	51.43%	131.43%	28.57%	60.00%	100.00%	-
P/EPS	6.05	4.69	2.82	12.32	1.08	2.88	3.41	46.40%
YoY %	29.00%	66.31%	-77.11%	1,040.74%	-62.50%	-15.54%	-	-
Horiz. %	177.42%	137.54%	82.70%	361.29%	31.67%	84.46%	100.00%	-
EY	16.52	21.32	35.42	8.12	92.22	34.75	29.30	-31.67%
YoY %	-22.51%	-39.81%	336.21%	-91.19%	165.38%	18.60%	-	-
Horiz. %	56.38%	72.76%	120.89%	27.71%	314.74%	118.60%	100.00%	-
DY	1.33	8.93	11.11	9.62	9.09	0.00	0.00	-
YoY %	-85.11%	-19.62%	15.49%	5.83%	0.00%	0.00%	-	-
Horiz. %	14.63%	98.24%	122.22%	105.83%	100.00%	-	-	-
P/NAPS	1.36	0.25	0.20	0.24	0.26	0.42	0.45	108.61%
YoY %	444.00%	25.00%	-16.67%	-7.69%	-38.10%	-6.67%	-	-
Horiz. %	302.22%	55.56%	44.44%	53.33%	57.78%	93.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	24/11/09	21/08/09	22/05/09	19/02/09	20/11/08	21/08/08	-
Price	0.91	0.74	0.51	0.56	0.55	0.49	0.82	-
P/RPS	0.25	0.22	0.20	0.49	0.10	0.13	0.32	-15.13%
YoY %	13.64%	10.00%	-59.18%	390.00%	-23.08%	-59.38%	-	-
Horiz. %	78.12%	68.75%	62.50%	153.12%	31.25%	40.62%	100.00%	-
P/EPS	7.34	6.20	3.20	13.27	1.08	1.76	3.18	74.38%
YoY %	18.39%	93.75%	-75.89%	1,128.70%	-38.64%	-44.65%	-	-
Horiz. %	230.82%	194.97%	100.63%	417.30%	33.96%	55.35%	100.00%	-
EY	13.62	16.14	31.25	7.54	92.22	56.73	31.44	-42.65%
YoY %	-15.61%	-48.35%	314.46%	-91.82%	62.56%	80.44%	-	-
Horiz. %	43.32%	51.34%	99.40%	23.98%	293.32%	180.44%	100.00%	-
DY	1.10	6.76	9.80	8.93	9.09	0.00	0.00	-
YoY %	-83.73%	-31.02%	9.74%	-1.76%	0.00%	0.00%	-	-
Horiz. %	12.10%	74.37%	107.81%	98.24%	100.00%	-	-	-
P/NAPS	1.65	0.33	0.22	0.26	0.26	0.26	0.42	148.35%
YoY %	400.00%	50.00%	-15.38%	0.00%	0.00%	-38.10%	-	-
Horiz. %	392.86%	78.57%	52.38%	61.90%	61.90%	61.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos