[MAGNA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 159.13%
YoY- 187.78%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 388,261 367,332 344,439 250,635 170,831 114,807 101,607 144.61%
PBT 45,983 41,556 37,634 26,631 14,416 3,277 1,393 931.23%
Tax -12,114 -10,412 -10,765 -8,752 -7,521 -4,931 -4,037 108.18%
NP 33,869 31,144 26,869 17,879 6,895 -1,654 -2,644 -
-
NP to SH 33,933 30,602 26,580 16,372 6,318 -1,102 -1,928 -
-
Tax Rate 26.34% 25.06% 28.60% 32.86% 52.17% 150.47% 289.81% -
Total Cost 354,392 336,188 317,570 232,756 163,936 116,461 104,251 126.25%
-
Net Worth 103,589 94,078 88,772 75,179 67,949 62,939 47,114 69.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,271 7,271 3,612 - - - - -
Div Payout % 21.43% 23.76% 13.59% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 103,589 94,078 88,772 75,179 67,949 62,939 47,114 69.16%
NOSH 52,851 52,266 51,611 51,492 51,476 51,589 47,114 7.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.72% 8.48% 7.80% 7.13% 4.04% -1.44% -2.60% -
ROE 32.76% 32.53% 29.94% 21.78% 9.30% -1.75% -4.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 734.62 702.81 667.36 486.74 331.86 222.54 215.66 126.56%
EPS 64.20 58.55 51.50 31.79 12.27 -2.14 -4.09 -
DPS 13.76 14.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.80 1.72 1.46 1.32 1.22 1.00 56.68%
Adjusted Per Share Value based on latest NOSH - 51,492
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 96.92 91.69 85.98 62.56 42.64 28.66 25.36 144.64%
EPS 8.47 7.64 6.63 4.09 1.58 -0.28 -0.48 -
DPS 1.82 1.82 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2348 0.2216 0.1877 0.1696 0.1571 0.1176 69.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.88 1.09 1.25 0.58 0.34 0.37 0.25 -
P/RPS 0.12 0.16 0.19 0.12 0.10 0.17 0.12 0.00%
P/EPS 1.37 1.86 2.43 1.82 2.77 -17.32 -6.11 -
EY 72.96 53.72 41.20 54.82 36.10 -5.77 -16.37 -
DY 15.63 12.84 5.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.73 0.40 0.26 0.30 0.25 48.02%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 27/02/08 22/11/07 23/08/07 24/05/07 27/02/07 -
Price 0.82 1.14 1.27 0.94 0.43 0.34 0.34 -
P/RPS 0.11 0.16 0.19 0.19 0.13 0.15 0.16 -22.12%
P/EPS 1.28 1.95 2.47 2.96 3.50 -15.92 -8.31 -
EY 78.30 51.36 40.55 33.82 28.54 -6.28 -12.04 -
DY 16.78 12.28 5.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 0.74 0.64 0.33 0.28 0.34 15.14%

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