[MAGNA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 38.84%
YoY- 2183.43%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 135,902 123,640 118,094 113,519 196,454 46,116 40,972 121.92%
PBT 20,638 22,171 22,616 25,854 33,812 20,174 22,175 -4.66%
Tax -5,231 -5,708 -1,014 -2,601 -17,085 -13,599 -6,091 -9.62%
NP 15,407 16,463 21,602 23,253 16,727 6,575 16,084 -2.81%
-
NP to SH 18,371 19,488 24,584 23,291 16,776 6,668 16,120 9.07%
-
Tax Rate 25.35% 25.75% 4.48% 10.06% 50.53% 67.41% 27.47% -
Total Cost 120,495 107,177 96,492 90,266 179,727 39,541 24,888 185.36%
-
Net Worth 159,747 169,895 179,639 179,673 156,533 146,695 163,198 -1.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,328 - - - 4,995 - - -
Div Payout % 18.12% - - - 29.78% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 159,747 169,895 179,639 179,673 156,533 146,695 163,198 -1.41%
NOSH 332,807 333,128 332,665 332,728 333,050 333,400 333,057 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.34% 13.32% 18.29% 20.48% 8.51% 14.26% 39.26% -
ROE 11.50% 11.47% 13.69% 12.96% 10.72% 4.55% 9.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.83 37.11 35.50 34.12 58.99 13.83 12.30 122.04%
EPS 5.52 5.85 7.39 7.00 5.04 2.00 4.84 9.13%
DPS 1.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.48 0.51 0.54 0.54 0.47 0.44 0.49 -1.36%
Adjusted Per Share Value based on latest NOSH - 332,728
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.85 30.80 29.42 28.28 48.94 11.49 10.21 121.85%
EPS 4.58 4.85 6.12 5.80 4.18 1.66 4.02 9.05%
DPS 0.83 0.00 0.00 0.00 1.24 0.00 0.00 -
NAPS 0.3979 0.4232 0.4475 0.4476 0.3899 0.3654 0.4065 -1.41%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.18 1.07 0.825 0.77 0.75 0.79 0.81 -
P/RPS 2.89 2.88 2.32 2.26 1.27 5.71 6.58 -42.13%
P/EPS 21.38 18.29 11.16 11.00 14.89 39.50 16.74 17.66%
EY 4.68 5.47 8.96 9.09 6.72 2.53 5.98 -15.03%
DY 0.85 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 2.46 2.10 1.53 1.43 1.60 1.80 1.65 30.41%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 22/08/13 28/05/13 25/02/13 26/11/12 24/08/12 -
Price 1.03 1.28 1.05 0.775 0.77 0.78 0.82 -
P/RPS 2.52 3.45 2.96 2.27 1.31 5.64 6.67 -47.64%
P/EPS 18.66 21.88 14.21 11.07 15.29 39.00 16.94 6.64%
EY 5.36 4.57 7.04 9.03 6.54 2.56 5.90 -6.18%
DY 0.97 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 2.15 2.51 1.94 1.44 1.64 1.77 1.67 18.29%

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