[MAGNA] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 147.43%
YoY- 139.43%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 304,689 196,454 83,929 86,217 64,740 66,535 61,657 189.84%
PBT 57,462 33,812 11,269 6,570 -11,190 -12,556 -11,674 -
Tax -18,513 -17,085 -12,190 -3,902 -147 1,120 -247 1673.01%
NP 38,949 16,727 -921 2,668 -11,337 -11,436 -11,921 -
-
NP to SH 39,047 16,776 780 4,519 -9,528 -9,622 -11,699 -
-
Tax Rate 32.22% 50.53% 108.17% 59.39% - - - -
Total Cost 265,740 179,727 84,850 83,549 76,077 77,971 73,578 135.21%
-
Net Worth 179,673 156,434 146,439 162,973 144,774 130,061 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 4,992 4,992 5,002 5,002 5,002 5,002 2,219 71.60%
Div Payout % 12.79% 29.76% 641.33% 110.70% 0.00% 0.00% 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 179,673 156,434 146,439 162,973 144,774 130,061 0 -
NOSH 332,728 332,839 332,816 332,599 329,032 333,490 339,230 -1.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.78% 8.51% -1.10% 3.09% -17.51% -17.19% -19.33% -
ROE 21.73% 10.72% 0.53% 2.77% -6.58% -7.40% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 91.57 59.02 25.22 25.92 19.68 19.95 18.18 193.54%
EPS 11.74 5.04 0.23 1.36 -2.90 -2.89 -3.45 -
DPS 1.50 1.50 1.50 1.50 1.52 1.50 0.65 74.54%
NAPS 0.54 0.47 0.44 0.49 0.44 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 332,599
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 75.90 48.94 20.91 21.48 16.13 16.57 15.36 189.83%
EPS 9.73 4.18 0.19 1.13 -2.37 -2.40 -2.91 -
DPS 1.24 1.24 1.25 1.25 1.25 1.25 0.55 71.85%
NAPS 0.4476 0.3897 0.3648 0.406 0.3606 0.324 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.77 0.75 0.79 0.81 0.83 0.82 0.77 -
P/RPS 0.84 1.27 3.13 3.12 4.22 4.11 4.24 -65.98%
P/EPS 6.56 14.88 337.08 59.62 -28.66 -28.42 -22.33 -
EY 15.24 6.72 0.30 1.68 -3.49 -3.52 -4.48 -
DY 1.95 2.00 1.90 1.85 1.83 1.83 0.85 73.85%
P/NAPS 1.43 1.60 1.80 1.65 1.89 2.10 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/02/13 26/11/12 24/08/12 30/05/12 22/02/12 22/11/11 -
Price 0.775 0.77 0.78 0.82 0.83 0.86 0.81 -
P/RPS 0.85 1.30 3.09 3.16 4.22 4.31 4.46 -66.84%
P/EPS 6.60 15.28 332.82 60.35 -28.66 -29.81 -23.49 -
EY 15.14 6.55 0.30 1.66 -3.49 -3.35 -4.26 -
DY 1.94 1.95 1.92 1.83 1.83 1.74 0.81 78.91%
P/NAPS 1.44 1.64 1.77 1.67 1.89 2.21 0.00 -

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
Post a Comment