[MAGNA] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 5.97%
YoY- 617.77%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 127,816 142,730 174,298 379,721 429,474 795,510 712,647 -68.16%
PBT 61,216 66,633 327,657 426,915 402,912 493,622 227,029 -58.22%
Tax -1,269 -2,852 -39,637 -56,763 -53,372 -85,125 -69,550 -93.05%
NP 59,947 63,781 288,020 370,152 349,540 408,497 157,479 -47.44%
-
NP to SH 40,759 44,210 288,613 370,235 349,366 408,487 158,023 -59.44%
-
Tax Rate 2.07% 4.28% 12.10% 13.30% 13.25% 17.24% 30.63% -
Total Cost 67,869 78,949 -113,722 9,569 79,934 387,013 555,168 -75.33%
-
Net Worth 609,709 599,383 606,977 331,693 354,317 333,051 316,234 54.84%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 1,765 - 166 332 332 332 166 382.83%
Div Payout % 4.33% - 0.06% 0.09% 0.10% 0.08% 0.11% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 609,709 599,383 606,977 331,693 354,317 333,051 316,234 54.84%
NOSH 333,174 331,151 331,681 331,693 331,137 333,051 332,878 0.05%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 46.90% 44.69% 165.25% 97.48% 81.39% 51.35% 22.10% -
ROE 6.68% 7.38% 47.55% 111.62% 98.60% 122.65% 49.97% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 38.36 43.10 52.55 114.48 129.70 238.85 214.09 -68.18%
EPS 12.23 13.35 87.02 111.62 105.50 122.65 47.47 -59.47%
DPS 0.53 0.00 0.05 0.10 0.10 0.10 0.05 381.85%
NAPS 1.83 1.81 1.83 1.00 1.07 1.00 0.95 54.75%
Adjusted Per Share Value based on latest NOSH - 331,693
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 31.90 35.63 43.51 94.78 107.20 198.57 177.89 -68.16%
EPS 10.17 11.04 72.04 92.42 87.21 101.96 39.44 -59.45%
DPS 0.44 0.00 0.04 0.08 0.08 0.08 0.04 393.88%
NAPS 1.5219 1.4961 1.5151 0.828 0.8844 0.8313 0.7894 54.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.53 1.33 1.09 0.945 1.02 1.03 0.88 -
P/RPS 3.99 3.09 2.07 0.83 0.79 0.43 0.41 355.18%
P/EPS 12.51 9.96 1.25 0.85 0.97 0.84 1.85 257.17%
EY 8.00 10.04 79.83 118.12 103.44 119.08 53.95 -71.95%
DY 0.35 0.00 0.05 0.11 0.10 0.10 0.06 223.70%
P/NAPS 0.84 0.73 0.60 0.95 0.95 1.03 0.93 -6.55%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 24/02/17 23/11/16 22/08/16 27/05/16 24/02/16 17/11/15 -
Price 1.52 1.64 0.98 0.98 1.00 1.03 1.00 -
P/RPS 3.96 3.81 1.86 0.86 0.77 0.43 0.47 313.52%
P/EPS 12.42 12.28 1.13 0.88 0.95 0.84 2.11 225.65%
EY 8.05 8.14 88.79 113.90 105.50 119.08 47.47 -69.32%
DY 0.35 0.00 0.05 0.10 0.10 0.10 0.05 265.49%
P/NAPS 0.83 0.91 0.54 0.98 0.93 1.03 1.05 -14.49%

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