[MAGNA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -82.74%
YoY- 106.67%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 273,576 304,689 196,454 83,929 86,217 64,740 66,535 156.87%
PBT 34,253 57,462 33,812 11,269 6,570 -11,190 -12,556 -
Tax -12,008 -18,513 -17,085 -12,190 -3,902 -147 1,120 -
NP 22,245 38,949 16,727 -921 2,668 -11,337 -11,436 -
-
NP to SH 25,240 39,047 16,776 780 4,519 -9,528 -9,622 -
-
Tax Rate 35.06% 32.22% 50.53% 108.17% 59.39% - - -
Total Cost 251,331 265,740 179,727 84,850 83,549 76,077 77,971 118.36%
-
Net Worth 179,030 179,673 156,434 146,439 162,973 144,774 130,061 23.76%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,992 4,992 4,992 5,002 5,002 5,002 5,002 -0.13%
Div Payout % 19.78% 12.79% 29.76% 641.33% 110.70% 0.00% 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 179,030 179,673 156,434 146,439 162,973 144,774 130,061 23.76%
NOSH 331,538 332,728 332,839 332,816 332,599 329,032 333,490 -0.39%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.13% 12.78% 8.51% -1.10% 3.09% -17.51% -17.19% -
ROE 14.10% 21.73% 10.72% 0.53% 2.77% -6.58% -7.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 82.52 91.57 59.02 25.22 25.92 19.68 19.95 157.90%
EPS 7.61 11.74 5.04 0.23 1.36 -2.90 -2.89 -
DPS 1.50 1.50 1.50 1.50 1.50 1.52 1.50 0.00%
NAPS 0.54 0.54 0.47 0.44 0.49 0.44 0.39 24.25%
Adjusted Per Share Value based on latest NOSH - 332,816
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 68.29 76.05 49.04 20.95 21.52 16.16 16.61 156.86%
EPS 6.30 9.75 4.19 0.19 1.13 -2.38 -2.40 -
DPS 1.25 1.25 1.25 1.25 1.25 1.25 1.25 0.00%
NAPS 0.4469 0.4485 0.3905 0.3655 0.4068 0.3614 0.3247 23.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.825 0.77 0.75 0.79 0.81 0.83 0.82 -
P/RPS 1.00 0.84 1.27 3.13 3.12 4.22 4.11 -61.05%
P/EPS 10.84 6.56 14.88 337.08 59.62 -28.66 -28.42 -
EY 9.23 15.24 6.72 0.30 1.68 -3.49 -3.52 -
DY 1.82 1.95 2.00 1.90 1.85 1.83 1.83 -0.36%
P/NAPS 1.53 1.43 1.60 1.80 1.65 1.89 2.10 -19.04%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 28/05/13 25/02/13 26/11/12 24/08/12 30/05/12 22/02/12 -
Price 1.05 0.775 0.77 0.78 0.82 0.83 0.86 -
P/RPS 1.27 0.85 1.30 3.09 3.16 4.22 4.31 -55.75%
P/EPS 13.79 6.60 15.28 332.82 60.35 -28.66 -29.81 -
EY 7.25 15.14 6.55 0.30 1.66 -3.49 -3.35 -
DY 1.43 1.94 1.95 1.92 1.83 1.83 1.74 -12.27%
P/NAPS 1.94 1.44 1.64 1.77 1.67 1.89 2.21 -8.32%

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