[MAGNA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -18.28%
YoY- 69.38%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 280,766 293,433 280,632 368,966 388,261 367,332 344,439 -12.74%
PBT 30,222 34,733 37,480 38,841 45,983 41,556 37,634 -13.61%
Tax -7,785 -10,384 -10,198 -11,797 -12,114 -10,412 -10,765 -19.44%
NP 22,437 24,349 27,282 27,044 33,869 31,144 26,869 -11.33%
-
NP to SH 21,854 24,116 26,888 27,731 33,933 30,602 26,580 -12.24%
-
Tax Rate 25.76% 29.90% 27.21% 30.37% 26.34% 25.06% 28.60% -
Total Cost 258,329 269,084 253,350 341,922 354,392 336,188 317,570 -12.86%
-
Net Worth 122,908 116,542 114,405 102,283 103,589 94,078 88,772 24.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,346 5,346 2,673 7,271 7,271 7,271 3,612 29.90%
Div Payout % 24.46% 22.17% 9.94% 26.22% 21.43% 23.76% 13.59% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 122,908 116,542 114,405 102,283 103,589 94,078 88,772 24.24%
NOSH 53,438 53,459 53,460 53,551 52,851 52,266 51,611 2.34%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.99% 8.30% 9.72% 7.33% 8.72% 8.48% 7.80% -
ROE 17.78% 20.69% 23.50% 27.11% 32.76% 32.53% 29.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 525.40 548.89 524.93 688.99 734.62 702.81 667.36 -14.75%
EPS 40.90 45.11 50.30 51.78 64.20 58.55 51.50 -14.25%
DPS 10.00 10.00 5.00 13.58 13.76 14.00 7.00 26.87%
NAPS 2.30 2.18 2.14 1.91 1.96 1.80 1.72 21.39%
Adjusted Per Share Value based on latest NOSH - 53,551
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 70.08 73.24 70.05 92.10 96.92 91.69 85.98 -12.75%
EPS 5.46 6.02 6.71 6.92 8.47 7.64 6.63 -12.15%
DPS 1.33 1.33 0.67 1.82 1.82 1.82 0.90 29.77%
NAPS 0.3068 0.2909 0.2856 0.2553 0.2586 0.2348 0.2216 24.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.45 0.52 0.55 0.80 0.88 1.09 1.25 -
P/RPS 0.09 0.09 0.10 0.12 0.12 0.16 0.19 -39.26%
P/EPS 1.10 1.15 1.09 1.54 1.37 1.86 2.43 -41.07%
EY 90.88 86.75 91.45 64.73 72.96 53.72 41.20 69.53%
DY 22.22 19.23 9.09 16.97 15.63 12.84 5.60 150.84%
P/NAPS 0.20 0.24 0.26 0.42 0.45 0.61 0.73 -57.85%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 22/05/09 19/02/09 20/11/08 21/08/08 22/05/08 27/02/08 -
Price 0.51 0.56 0.55 0.49 0.82 1.14 1.27 -
P/RPS 0.10 0.10 0.10 0.07 0.11 0.16 0.19 -34.83%
P/EPS 1.25 1.24 1.09 0.95 1.28 1.95 2.47 -36.52%
EY 80.19 80.55 91.45 105.68 78.30 51.36 40.55 57.61%
DY 19.61 17.86 9.09 27.71 16.78 12.28 5.51 133.28%
P/NAPS 0.22 0.26 0.26 0.26 0.42 0.63 0.74 -55.48%

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