[MAGNA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.13%
YoY- 2876.95%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 280,632 368,966 388,261 367,332 344,439 250,635 170,831 39.01%
PBT 37,480 38,841 45,983 41,556 37,634 26,631 14,416 88.52%
Tax -10,198 -11,797 -12,114 -10,412 -10,765 -8,752 -7,521 22.39%
NP 27,282 27,044 33,869 31,144 26,869 17,879 6,895 149.12%
-
NP to SH 26,888 27,731 33,933 30,602 26,580 16,372 6,318 161.46%
-
Tax Rate 27.21% 30.37% 26.34% 25.06% 28.60% 32.86% 52.17% -
Total Cost 253,350 341,922 354,392 336,188 317,570 232,756 163,936 33.49%
-
Net Worth 114,405 102,283 103,589 94,078 88,772 75,179 67,949 41.30%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,673 7,271 7,271 7,271 3,612 - - -
Div Payout % 9.94% 26.22% 21.43% 23.76% 13.59% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 114,405 102,283 103,589 94,078 88,772 75,179 67,949 41.30%
NOSH 53,460 53,551 52,851 52,266 51,611 51,492 51,476 2.54%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.72% 7.33% 8.72% 8.48% 7.80% 7.13% 4.04% -
ROE 23.50% 27.11% 32.76% 32.53% 29.94% 21.78% 9.30% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 524.93 688.99 734.62 702.81 667.36 486.74 331.86 35.56%
EPS 50.30 51.78 64.20 58.55 51.50 31.79 12.27 155.05%
DPS 5.00 13.58 13.76 14.00 7.00 0.00 0.00 -
NAPS 2.14 1.91 1.96 1.80 1.72 1.46 1.32 37.80%
Adjusted Per Share Value based on latest NOSH - 52,266
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.05 92.10 96.92 91.69 85.98 62.56 42.64 39.01%
EPS 6.71 6.92 8.47 7.64 6.63 4.09 1.58 161.10%
DPS 0.67 1.82 1.82 1.82 0.90 0.00 0.00 -
NAPS 0.2856 0.2553 0.2586 0.2348 0.2216 0.1877 0.1696 41.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.80 0.88 1.09 1.25 0.58 0.34 -
P/RPS 0.10 0.12 0.12 0.16 0.19 0.12 0.10 0.00%
P/EPS 1.09 1.54 1.37 1.86 2.43 1.82 2.77 -46.14%
EY 91.45 64.73 72.96 53.72 41.20 54.82 36.10 85.30%
DY 9.09 16.97 15.63 12.84 5.60 0.00 0.00 -
P/NAPS 0.26 0.42 0.45 0.61 0.73 0.40 0.26 0.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 20/11/08 21/08/08 22/05/08 27/02/08 22/11/07 23/08/07 -
Price 0.55 0.49 0.82 1.14 1.27 0.94 0.43 -
P/RPS 0.10 0.07 0.11 0.16 0.19 0.19 0.13 -15.97%
P/EPS 1.09 0.95 1.28 1.95 2.47 2.96 3.50 -53.89%
EY 91.45 105.68 78.30 51.36 40.55 33.82 28.54 116.58%
DY 9.09 27.71 16.78 12.28 5.51 0.00 0.00 -
P/NAPS 0.26 0.26 0.42 0.63 0.74 0.64 0.33 -14.63%

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