[MAGNA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 17.26%
YoY- 3694.36%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 157,750 155,632 135,902 273,978 273,576 304,689 196,454 -13.64%
PBT 24,198 18,091 19,261 35,809 34,253 57,462 33,812 -20.03%
Tax -8,462 -7,530 -4,299 -9,194 -12,008 -18,513 -17,085 -37.48%
NP 15,736 10,561 14,962 26,615 22,245 38,949 16,727 -4.00%
-
NP to SH 15,798 13,517 17,922 29,596 25,240 39,047 16,776 -3.93%
-
Tax Rate 34.97% 41.62% 22.32% 25.68% 35.06% 32.22% 50.53% -
Total Cost 142,014 145,071 120,940 247,363 251,331 265,740 179,727 -14.56%
-
Net Worth 187,050 183,197 157,694 169,866 179,030 179,673 156,434 12.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,285 3,285 3,285 4,992 4,992 4,992 4,992 -24.40%
Div Payout % 20.80% 24.30% 18.33% 16.87% 19.78% 12.79% 29.76% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 187,050 183,197 157,694 169,866 179,030 179,673 156,434 12.69%
NOSH 334,018 333,086 328,529 333,071 331,538 332,728 332,839 0.23%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.98% 6.79% 11.01% 9.71% 8.13% 12.78% 8.51% -
ROE 8.45% 7.38% 11.37% 17.42% 14.10% 21.73% 10.72% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.23 46.72 41.37 82.26 82.52 91.57 59.02 -13.84%
EPS 4.73 4.06 5.46 8.89 7.61 11.74 5.04 -4.15%
DPS 1.00 1.00 1.00 1.50 1.50 1.50 1.50 -23.74%
NAPS 0.56 0.55 0.48 0.51 0.54 0.54 0.47 12.42%
Adjusted Per Share Value based on latest NOSH - 333,071
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.30 38.77 33.85 68.25 68.15 75.90 48.94 -13.64%
EPS 3.94 3.37 4.46 7.37 6.29 9.73 4.18 -3.87%
DPS 0.82 0.82 0.82 1.24 1.24 1.24 1.24 -24.15%
NAPS 0.466 0.4564 0.3928 0.4231 0.446 0.4476 0.3897 12.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.21 0.975 1.18 1.07 0.825 0.77 0.75 -
P/RPS 2.56 2.09 2.85 1.30 1.00 0.84 1.27 59.77%
P/EPS 25.58 24.03 21.63 12.04 10.84 6.56 14.88 43.64%
EY 3.91 4.16 4.62 8.30 9.23 15.24 6.72 -30.37%
DY 0.83 1.03 0.85 1.40 1.82 1.95 2.00 -44.45%
P/NAPS 2.16 1.77 2.46 2.10 1.53 1.43 1.60 22.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 26/02/14 18/11/13 22/08/13 28/05/13 25/02/13 -
Price 1.00 0.92 1.03 1.28 1.05 0.775 0.77 -
P/RPS 2.12 1.97 2.49 1.56 1.27 0.85 1.30 38.67%
P/EPS 21.14 22.67 18.88 14.41 13.79 6.60 15.28 24.23%
EY 4.73 4.41 5.30 6.94 7.25 15.14 6.55 -19.55%
DY 1.00 1.09 0.97 1.17 1.43 1.94 1.95 -36.00%
P/NAPS 1.79 1.67 2.15 2.51 1.94 1.44 1.64 6.02%

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