[MAGNA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -7568.54%
YoY- -176.16%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 712,647 464,826 399,888 142,553 152,872 157,750 155,632 175.49%
PBT 227,029 97,452 68,543 -7,021 1,325 24,198 18,091 439.19%
Tax -69,550 -47,157 -37,954 -7,992 -1,722 -8,462 -7,530 339.62%
NP 157,479 50,295 30,589 -15,013 -397 15,736 10,561 504.82%
-
NP to SH 158,023 51,581 32,135 -13,650 -178 15,798 13,517 414.33%
-
Tax Rate 30.63% 48.39% 55.37% - 129.96% 34.97% 41.62% -
Total Cost 555,168 414,531 369,299 157,566 153,269 142,014 145,071 144.46%
-
Net Worth 316,234 232,861 206,361 143,082 159,787 187,050 183,197 43.85%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 166 - - - 3,285 3,285 3,285 -86.30%
Div Payout % 0.11% - - - 0.00% 20.80% 24.30% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 316,234 232,861 206,361 143,082 159,787 187,050 183,197 43.85%
NOSH 332,878 332,658 332,840 332,751 332,890 334,018 333,086 -0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.10% 10.82% 7.65% -10.53% -0.26% 9.98% 6.79% -
ROE 49.97% 22.15% 15.57% -9.54% -0.11% 8.45% 7.38% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 214.09 139.73 120.14 42.84 45.92 47.23 46.72 175.63%
EPS 47.47 15.51 9.65 -4.10 -0.05 4.73 4.06 414.37%
DPS 0.05 0.00 0.00 0.00 1.00 1.00 1.00 -86.40%
NAPS 0.95 0.70 0.62 0.43 0.48 0.56 0.55 43.91%
Adjusted Per Share Value based on latest NOSH - 332,751
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 177.52 115.79 99.61 35.51 38.08 39.30 38.77 175.48%
EPS 39.36 12.85 8.00 -3.40 -0.04 3.94 3.37 414.00%
DPS 0.04 0.00 0.00 0.00 0.82 0.82 0.82 -86.62%
NAPS 0.7878 0.5801 0.5141 0.3564 0.398 0.466 0.4564 43.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.88 1.13 0.875 0.84 0.995 1.21 0.975 -
P/RPS 0.41 0.81 0.73 1.96 2.17 2.56 2.09 -66.20%
P/EPS 1.85 7.29 9.06 -20.48 -1,860.82 25.58 24.03 -81.87%
EY 53.95 13.72 11.03 -4.88 -0.05 3.91 4.16 451.13%
DY 0.06 0.00 0.00 0.00 1.01 0.83 1.03 -84.94%
P/NAPS 0.93 1.61 1.41 1.95 2.07 2.16 1.77 -34.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 19/08/15 11/05/15 26/02/15 18/11/14 26/08/14 29/05/14 -
Price 1.00 1.01 1.11 0.945 0.93 1.00 0.92 -
P/RPS 0.47 0.72 0.92 2.21 2.03 2.12 1.97 -61.49%
P/EPS 2.11 6.51 11.50 -23.04 -1,739.26 21.14 22.67 -79.43%
EY 47.47 15.35 8.70 -4.34 -0.06 4.73 4.41 386.80%
DY 0.05 0.00 0.00 0.00 1.08 1.00 1.09 -87.16%
P/NAPS 1.05 1.44 1.79 2.20 1.94 1.79 1.67 -26.58%

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