[MAGNA] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -337.28%
YoY- -102.9%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 98,706 104,230 100,959 143,754 137,047 127,816 142,730 -21.85%
PBT 8,231 12,234 13,885 -2,811 14,216 61,216 66,633 -75.29%
Tax 1,884 273 -2,609 -6,941 -11,639 -1,269 -2,852 -
NP 10,115 12,507 11,276 -9,752 2,577 59,947 63,781 -70.79%
-
NP to SH 12,006 14,396 13,279 -8,383 3,533 40,759 44,210 -58.16%
-
Tax Rate -22.89% -2.23% 18.79% - 81.87% 2.07% 4.28% -
Total Cost 88,591 91,723 89,683 153,506 134,470 67,869 78,949 8.00%
-
Net Worth 595,402 592,076 594,301 597,252 604,599 609,709 599,383 -0.44%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,827 2,827 - - - 1,765 - -
Div Payout % 23.55% 19.64% - - - 4.33% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 595,402 592,076 594,301 597,252 604,599 609,709 599,383 -0.44%
NOSH 334,912 334,912 334,912 334,912 332,197 333,174 331,151 0.75%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.25% 12.00% 11.17% -6.78% 1.88% 46.90% 44.69% -
ROE 2.02% 2.43% 2.23% -1.40% 0.58% 6.68% 7.38% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.67 31.34 30.41 43.32 41.25 38.36 43.10 -22.08%
EPS 3.61 4.33 4.00 -2.53 1.06 12.23 13.35 -58.28%
DPS 0.85 0.85 0.00 0.00 0.00 0.53 0.00 -
NAPS 1.79 1.78 1.79 1.80 1.82 1.83 1.81 -0.74%
Adjusted Per Share Value based on latest NOSH - 334,912
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.64 26.02 25.20 35.88 34.21 31.90 35.63 -21.85%
EPS 3.00 3.59 3.31 -2.09 0.88 10.17 11.04 -58.14%
DPS 0.71 0.71 0.00 0.00 0.00 0.44 0.00 -
NAPS 1.4862 1.4779 1.4835 1.4908 1.5092 1.5219 1.4961 -0.44%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.10 1.07 1.27 1.40 1.49 1.53 1.33 -
P/RPS 3.71 3.41 4.18 3.23 3.61 3.99 3.09 13.00%
P/EPS 30.48 24.72 31.75 -55.41 140.10 12.51 9.96 111.21%
EY 3.28 4.04 3.15 -1.80 0.71 8.00 10.04 -52.66%
DY 0.77 0.79 0.00 0.00 0.00 0.35 0.00 -
P/NAPS 0.61 0.60 0.71 0.78 0.82 0.84 0.73 -11.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 17/05/18 28/02/18 27/11/17 18/08/17 24/05/17 24/02/17 -
Price 1.00 1.15 1.26 1.29 1.45 1.52 1.64 -
P/RPS 3.37 3.67 4.14 2.98 3.51 3.96 3.81 -7.87%
P/EPS 27.71 26.57 31.50 -51.06 136.34 12.42 12.28 72.29%
EY 3.61 3.76 3.17 -1.96 0.73 8.05 8.14 -41.93%
DY 0.85 0.74 0.00 0.00 0.00 0.35 0.00 -
P/NAPS 0.56 0.65 0.70 0.72 0.80 0.83 0.91 -27.71%

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