[MAGNA] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -22.05%
YoY- 82.64%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 137,047 127,816 142,730 174,298 379,721 429,474 795,510 -69.07%
PBT 14,216 61,216 66,633 327,657 426,915 402,912 493,622 -90.62%
Tax -11,639 -1,269 -2,852 -39,637 -56,763 -53,372 -85,125 -73.49%
NP 2,577 59,947 63,781 288,020 370,152 349,540 408,497 -96.59%
-
NP to SH 3,533 40,759 44,210 288,613 370,235 349,366 408,487 -95.79%
-
Tax Rate 81.87% 2.07% 4.28% 12.10% 13.30% 13.25% 17.24% -
Total Cost 134,470 67,869 78,949 -113,722 9,569 79,934 387,013 -50.60%
-
Net Worth 604,599 609,709 599,383 606,977 331,693 354,317 333,051 48.86%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 1,765 - 166 332 332 332 -
Div Payout % - 4.33% - 0.06% 0.09% 0.10% 0.08% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 604,599 609,709 599,383 606,977 331,693 354,317 333,051 48.86%
NOSH 332,197 333,174 331,151 331,681 331,693 331,137 333,051 -0.17%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.88% 46.90% 44.69% 165.25% 97.48% 81.39% 51.35% -
ROE 0.58% 6.68% 7.38% 47.55% 111.62% 98.60% 122.65% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.25 38.36 43.10 52.55 114.48 129.70 238.85 -69.02%
EPS 1.06 12.23 13.35 87.02 111.62 105.50 122.65 -95.80%
DPS 0.00 0.53 0.00 0.05 0.10 0.10 0.10 -
NAPS 1.82 1.83 1.81 1.83 1.00 1.07 1.00 49.12%
Adjusted Per Share Value based on latest NOSH - 331,681
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.14 31.84 35.55 43.42 94.59 106.98 198.17 -69.07%
EPS 0.88 10.15 11.01 71.89 92.23 87.03 101.76 -95.79%
DPS 0.00 0.44 0.00 0.04 0.08 0.08 0.08 -
NAPS 1.5061 1.5188 1.4931 1.512 0.8263 0.8826 0.8296 48.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.49 1.53 1.33 1.09 0.945 1.02 1.03 -
P/RPS 3.61 3.99 3.09 2.07 0.83 0.79 0.43 313.60%
P/EPS 140.10 12.51 9.96 1.25 0.85 0.97 0.84 2939.43%
EY 0.71 8.00 10.04 79.83 118.12 103.44 119.08 -96.72%
DY 0.00 0.35 0.00 0.05 0.11 0.10 0.10 -
P/NAPS 0.82 0.84 0.73 0.60 0.95 0.95 1.03 -14.11%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 24/05/17 24/02/17 23/11/16 22/08/16 27/05/16 24/02/16 -
Price 1.45 1.52 1.64 0.98 0.98 1.00 1.03 -
P/RPS 3.51 3.96 3.81 1.86 0.86 0.77 0.43 305.92%
P/EPS 136.34 12.42 12.28 1.13 0.88 0.95 0.84 2884.76%
EY 0.73 8.05 8.14 88.79 113.90 105.50 119.08 -96.66%
DY 0.00 0.35 0.00 0.05 0.10 0.10 0.10 -
P/NAPS 0.80 0.83 0.91 0.54 0.98 0.93 1.03 -15.51%

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