[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
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 191,945 179,283 133,978 61,078 280,632 200,018 133,844 27.08%
PBT 11,442 10,198 11,911 3,266 37,480 21,247 19,169 -29.04%
Tax -4,772 -3,872 -2,954 -844 -10,198 -6,281 -5,367 -7.51%
NP 6,670 6,326 8,957 2,422 27,282 14,966 13,802 -38.33%
-
NP to SH 6,626 6,382 8,519 2,256 26,888 14,699 13,553 -37.85%
-
Tax Rate 41.71% 37.97% 24.80% 25.84% 27.21% 29.56% 28.00% -
Total Cost 185,275 172,957 125,021 58,656 253,350 185,052 120,042 33.44%
-
Net Worth 29,413 118,125 122,921 116,542 113,447 100,989 103,040 -56.54%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 534 2,672 2,672 2,672 2,650 - - -
Div Payout % 8.07% 41.88% 31.37% 118.48% 9.86% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 29,413 118,125 122,921 116,542 113,447 100,989 103,040 -56.54%
NOSH 53,478 53,450 53,444 53,459 53,012 52,874 52,571 1.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.47% 3.53% 6.69% 3.97% 9.72% 7.48% 10.31% -
ROE 22.53% 5.40% 6.93% 1.94% 23.70% 14.55% 13.15% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 358.92 335.42 250.69 114.25 529.37 378.29 254.59 25.65%
EPS 3.10 11.94 15.94 4.22 50.72 27.80 25.78 -75.54%
DPS 1.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 0.55 2.21 2.30 2.18 2.14 1.91 1.96 -57.03%
Adjusted Per Share Value based on latest NOSH - 53,459
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.91 44.75 33.44 15.25 70.05 49.93 33.41 27.08%
EPS 1.65 1.59 2.13 0.56 6.71 3.67 3.38 -37.92%
DPS 0.13 0.67 0.67 0.67 0.66 0.00 0.00 -
NAPS 0.0734 0.2949 0.3068 0.2909 0.2832 0.2521 0.2572 -56.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 6.05 4.69 2.82 12.32 1.08 2.88 3.41 46.40%
EY 16.52 21.32 35.42 8.12 92.22 34.75 29.30 -31.67%
DY 1.33 8.93 11.11 9.62 9.09 0.00 0.00 -
P/NAPS 1.36 0.25 0.20 0.24 0.26 0.42 0.45 108.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 7.34 6.20 3.20 13.27 1.08 1.76 3.18 74.38%
EY 13.62 16.14 31.25 7.54 92.22 56.73 31.44 -42.65%
DY 1.10 6.76 9.80 8.93 9.09 0.00 0.00 -
P/NAPS 1.65 0.33 0.22 0.26 0.26 0.26 0.42 148.35%

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