[MAGNA] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 10.88%
YoY- 437.08%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 293,433 280,632 368,966 388,261 367,332 344,439 250,635 11.07%
PBT 34,733 37,480 38,841 45,983 41,556 37,634 26,631 19.35%
Tax -10,384 -10,198 -11,797 -12,114 -10,412 -10,765 -8,752 12.06%
NP 24,349 27,282 27,044 33,869 31,144 26,869 17,879 22.84%
-
NP to SH 24,116 26,888 27,731 33,933 30,602 26,580 16,372 29.42%
-
Tax Rate 29.90% 27.21% 30.37% 26.34% 25.06% 28.60% 32.86% -
Total Cost 269,084 253,350 341,922 354,392 336,188 317,570 232,756 10.14%
-
Net Worth 116,542 114,405 102,283 103,589 94,078 88,772 75,179 33.90%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 5,346 2,673 7,271 7,271 7,271 3,612 - -
Div Payout % 22.17% 9.94% 26.22% 21.43% 23.76% 13.59% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 116,542 114,405 102,283 103,589 94,078 88,772 75,179 33.90%
NOSH 53,459 53,460 53,551 52,851 52,266 51,611 51,492 2.52%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.30% 9.72% 7.33% 8.72% 8.48% 7.80% 7.13% -
ROE 20.69% 23.50% 27.11% 32.76% 32.53% 29.94% 21.78% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 548.89 524.93 688.99 734.62 702.81 667.36 486.74 8.33%
EPS 45.11 50.30 51.78 64.20 58.55 51.50 31.79 26.24%
DPS 10.00 5.00 13.58 13.76 14.00 7.00 0.00 -
NAPS 2.18 2.14 1.91 1.96 1.80 1.72 1.46 30.60%
Adjusted Per Share Value based on latest NOSH - 52,851
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 73.10 69.91 91.91 96.72 91.50 85.80 62.43 11.08%
EPS 6.01 6.70 6.91 8.45 7.62 6.62 4.08 29.43%
DPS 1.33 0.67 1.81 1.81 1.81 0.90 0.00 -
NAPS 0.2903 0.285 0.2548 0.258 0.2344 0.2211 0.1873 33.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.52 0.55 0.80 0.88 1.09 1.25 0.58 -
P/RPS 0.09 0.10 0.12 0.12 0.16 0.19 0.12 -17.43%
P/EPS 1.15 1.09 1.54 1.37 1.86 2.43 1.82 -26.34%
EY 86.75 91.45 64.73 72.96 53.72 41.20 54.82 35.75%
DY 19.23 9.09 16.97 15.63 12.84 5.60 0.00 -
P/NAPS 0.24 0.26 0.42 0.45 0.61 0.73 0.40 -28.84%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 19/02/09 20/11/08 21/08/08 22/05/08 27/02/08 22/11/07 -
Price 0.56 0.55 0.49 0.82 1.14 1.27 0.94 -
P/RPS 0.10 0.10 0.07 0.11 0.16 0.19 0.19 -34.78%
P/EPS 1.24 1.09 0.95 1.28 1.95 2.47 2.96 -43.98%
EY 80.55 91.45 105.68 78.30 51.36 40.55 33.82 78.25%
DY 17.86 9.09 27.71 16.78 12.28 5.51 0.00 -
P/NAPS 0.26 0.26 0.26 0.42 0.63 0.74 0.64 -45.11%

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