[MAGNA] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 258.4%
YoY- -69.96%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 58,632 98,706 104,230 100,959 143,754 137,047 127,816 -40.49%
PBT 18,861 8,231 12,234 13,885 -2,811 14,216 61,216 -54.34%
Tax 4,854 1,884 273 -2,609 -6,941 -11,639 -1,269 -
NP 23,715 10,115 12,507 11,276 -9,752 2,577 59,947 -46.08%
-
NP to SH 25,502 12,006 14,396 13,279 -8,383 3,533 40,759 -26.82%
-
Tax Rate -25.74% -22.89% -2.23% 18.79% - 81.87% 2.07% -
Total Cost 34,917 88,591 91,723 89,683 153,506 134,470 67,869 -35.76%
-
Net Worth 595,402 595,402 592,076 594,301 597,252 604,599 609,709 -1.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,827 2,827 2,827 - - - 1,765 36.85%
Div Payout % 11.09% 23.55% 19.64% - - - 4.33% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 595,402 595,402 592,076 594,301 597,252 604,599 609,709 -1.56%
NOSH 334,912 334,912 334,912 334,912 334,912 332,197 333,174 0.34%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 40.45% 10.25% 12.00% 11.17% -6.78% 1.88% 46.90% -
ROE 4.28% 2.02% 2.43% 2.23% -1.40% 0.58% 6.68% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.63 29.67 31.34 30.41 43.32 41.25 38.36 -40.41%
EPS 7.67 3.61 4.33 4.00 -2.53 1.06 12.23 -26.71%
DPS 0.85 0.85 0.85 0.00 0.00 0.00 0.53 36.97%
NAPS 1.79 1.79 1.78 1.79 1.80 1.82 1.83 -1.46%
Adjusted Per Share Value based on latest NOSH - 334,912
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.61 24.59 25.96 25.15 35.81 34.14 31.84 -40.48%
EPS 6.35 2.99 3.59 3.31 -2.09 0.88 10.15 -26.83%
DPS 0.70 0.70 0.70 0.00 0.00 0.00 0.44 36.24%
NAPS 1.4832 1.4832 1.4749 1.4804 1.4878 1.5061 1.5188 -1.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.01 1.10 1.07 1.27 1.40 1.49 1.53 -
P/RPS 5.73 3.71 3.41 4.18 3.23 3.61 3.99 27.26%
P/EPS 13.17 30.48 24.72 31.75 -55.41 140.10 12.51 3.48%
EY 7.59 3.28 4.04 3.15 -1.80 0.71 8.00 -3.44%
DY 0.84 0.77 0.79 0.00 0.00 0.00 0.35 79.16%
P/NAPS 0.56 0.61 0.60 0.71 0.78 0.82 0.84 -23.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 16/08/18 17/05/18 28/02/18 27/11/17 18/08/17 24/05/17 -
Price 0.91 1.00 1.15 1.26 1.29 1.45 1.52 -
P/RPS 5.16 3.37 3.67 4.14 2.98 3.51 3.96 19.27%
P/EPS 11.87 27.71 26.57 31.50 -51.06 136.34 12.42 -2.97%
EY 8.43 3.61 3.76 3.17 -1.96 0.73 8.05 3.11%
DY 0.93 0.85 0.74 0.00 0.00 0.00 0.35 91.72%
P/NAPS 0.51 0.56 0.65 0.70 0.72 0.80 0.83 -27.70%

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