[MAGNA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[MAGNA] MAGNA PRIMA BHD

Announcement Date

22-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -10.31%

YoY- -21.19%

Quarter Report

MAGNA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	192,953	259,897	280,766	293,433	280,632	368,966	388,261	-37.17%
YoY %	-25.76%	-7.43%	-4.32%	4.56%	-23.94%	-4.97%	-	-
Horiz. %	49.70%	66.94%	72.31%	75.58%	72.28%	95.03%	100.00%	-
PBT	11,442	26,431	30,222	34,733	37,480	38,841	45,983	-60.33%
YoY %	-56.71%	-12.54%	-12.99%	-7.33%	-3.50%	-15.53%	-	-
Horiz. %	24.88%	57.48%	65.72%	75.53%	81.51%	84.47%	100.00%	-
Tax	-4,772	-7,789	-7,785	-10,384	-10,198	-11,797	-12,114	-46.17%
YoY %	38.73%	-0.05%	25.03%	-1.82%	13.55%	2.62%	-	-
Horiz. %	39.39%	64.30%	64.26%	85.72%	84.18%	97.38%	100.00%	-
NP	6,670	18,642	22,437	24,349	27,282	27,044	33,869	-66.05%
YoY %	-64.22%	-16.91%	-7.85%	-10.75%	0.88%	-20.15%	-	-
Horiz. %	19.69%	55.04%	66.25%	71.89%	80.55%	79.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,626	18,571	21,854	24,116	26,888	27,731	33,933	-66.24%
YoY %	-64.32%	-15.02%	-9.38%	-10.31%	-3.04%	-18.28%	-	-
Horiz. %	19.53%	54.73%	64.40%	71.07%	79.24%	81.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.71%	29.47%	25.76%	29.90%	27.21%	30.37%	26.34%	-
YoY %	41.53%	14.40%	-13.85%	9.89%	-10.41%	15.30%	-	-
Horiz. %	158.35%	111.88%	97.80%	113.52%	103.30%	115.30%	100.00%	-
Total Cost	186,283	241,255	258,329	269,084	253,350	341,922	354,392	-34.79%
YoY %	-22.79%	-6.61%	-4.00%	6.21%	-25.90%	-3.52%	-	-
Horiz. %	52.56%	68.08%	72.89%	75.93%	71.49%	96.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,226	118,069	122,908	116,542	114,405	102,283	103,589	8.56%
YoY %	-0.71%	-3.94%	5.46%	1.87%	11.85%	-1.26%	-	-
Horiz. %	113.16%	113.98%	118.65%	112.50%	110.44%	98.74%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	4,794	5,346	5,346	5,346	2,673	7,271	7,271	-24.18%
YoY %	-10.33%	0.00%	0.00%	100.00%	-63.24%	0.00%	-	-
Horiz. %	65.93%	73.52%	73.52%	73.52%	36.76%	100.00%	100.00%	-
Div Payout %	72.36%	28.79%	24.46%	22.17%	9.94%	26.22%	21.43%	-
YoY %	151.34%	17.70%	10.33%	123.04%	-62.09%	22.35%	-	-
Horiz. %	337.66%	134.34%	114.14%	103.45%	46.38%	122.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	117,226	118,069	122,908	116,542	114,405	102,283	103,589	8.56%
YoY %	-0.71%	-3.94%	5.46%	1.87%	11.85%	-1.26%	-	-
Horiz. %	113.16%	113.98%	118.65%	112.50%	110.44%	98.74%	100.00%	-
NOSH	53,043	53,425	53,438	53,459	53,460	53,551	52,851	0.24%
YoY %	-0.72%	-0.02%	-0.04%	-0.00%	-0.17%	1.32%	-	-
Horiz. %	100.36%	101.09%	101.11%	101.15%	101.15%	101.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	3.46%	7.17%	7.99%	8.30%	9.72%	7.33%	8.72%	-
YoY %	-51.74%	-10.26%	-3.73%	-14.61%	32.61%	-15.94%	-	-
Horiz. %	39.68%	82.22%	91.63%	95.18%	111.47%	84.06%	100.00%	-
ROE	5.65%	15.73%	17.78%	20.69%	23.50%	27.11%	32.76%	-
YoY %	-64.08%	-11.53%	-14.06%	-11.96%	-13.32%	-17.25%	-	-
Horiz. %	17.25%	48.02%	54.27%	63.16%	71.73%	82.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	363.76	486.47	525.40	548.89	524.93	688.99	734.62	-37.33%
YoY %	-25.22%	-7.41%	-4.28%	4.56%	-23.81%	-6.21%	-	-
Horiz. %	49.52%	66.22%	71.52%	74.72%	71.46%	93.79%	100.00%	-
EPS	12.49	34.76	40.90	45.11	50.30	51.78	64.20	-66.32%
YoY %	-64.07%	-15.01%	-9.33%	-10.32%	-2.86%	-19.35%	-	-
Horiz. %	19.45%	54.14%	63.71%	70.26%	78.35%	80.65%	100.00%	-
DPS	9.00	10.00	10.00	10.00	5.00	13.58	13.76	-24.59%
YoY %	-10.00%	0.00%	0.00%	100.00%	-63.18%	-1.31%	-	-
Horiz. %	65.41%	72.67%	72.67%	72.67%	36.34%	98.69%	100.00%	-
NAPS	2.21	2.21	2.30	2.18	2.14	1.91	1.96	8.30%
YoY %	0.00%	-3.91%	5.50%	1.87%	12.04%	-2.55%	-	-
Horiz. %	112.76%	112.76%	117.35%	111.22%	109.18%	97.45%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 53,459
RPS	48.16	64.87	70.08	73.24	70.05	92.10	96.92	-37.18%
YoY %	-25.76%	-7.43%	-4.31%	4.55%	-23.94%	-4.97%	-	-
Horiz. %	49.69%	66.93%	72.31%	75.57%	72.28%	95.03%	100.00%	-
EPS	1.65	4.64	5.46	6.02	6.71	6.92	8.47	-66.29%
YoY %	-64.44%	-15.02%	-9.30%	-10.28%	-3.03%	-18.30%	-	-
Horiz. %	19.48%	54.78%	64.46%	71.07%	79.22%	81.70%	100.00%	-
DPS	1.20	1.33	1.33	1.33	0.67	1.82	1.82	-24.18%
YoY %	-9.77%	0.00%	0.00%	98.51%	-63.19%	0.00%	-	-
Horiz. %	65.93%	73.08%	73.08%	73.08%	36.81%	100.00%	100.00%	-
NAPS	0.2926	0.2947	0.3068	0.2909	0.2856	0.2553	0.2586	8.55%
YoY %	-0.71%	-3.94%	5.47%	1.86%	11.87%	-1.28%	-	-
Horiz. %	113.15%	113.96%	118.64%	112.49%	110.44%	98.72%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.75	0.56	0.45	0.52	0.55	0.80	0.88	-
P/RPS	0.21	0.12	0.09	0.09	0.10	0.12	0.12	45.07%
YoY %	75.00%	33.33%	0.00%	-10.00%	-16.67%	0.00%	-	-
Horiz. %	175.00%	100.00%	75.00%	75.00%	83.33%	100.00%	100.00%	-
P/EPS	6.00	1.61	1.10	1.15	1.09	1.54	1.37	166.96%
YoY %	272.67%	46.36%	-4.35%	5.50%	-29.22%	12.41%	-	-
Horiz. %	437.96%	117.52%	80.29%	83.94%	79.56%	112.41%	100.00%	-
EY	16.66	62.07	90.88	86.75	91.45	64.73	72.96	-62.54%
YoY %	-73.16%	-31.70%	4.76%	-5.14%	41.28%	-11.28%	-	-
Horiz. %	22.83%	85.07%	124.56%	118.90%	125.34%	88.72%	100.00%	-
DY	12.00	17.86	22.22	19.23	9.09	16.97	15.63	-16.11%
YoY %	-32.81%	-19.62%	15.55%	111.55%	-46.43%	8.57%	-	-
Horiz. %	76.78%	114.27%	142.16%	123.03%	58.16%	108.57%	100.00%	-
P/NAPS	0.34	0.25	0.20	0.24	0.26	0.42	0.45	-17.00%
YoY %	36.00%	25.00%	-16.67%	-7.69%	-38.10%	-6.67%	-	-
Horiz. %	75.56%	55.56%	44.44%	53.33%	57.78%	93.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	24/11/09	21/08/09	22/05/09	19/02/09	20/11/08	21/08/08	-
Price	0.91	0.74	0.51	0.56	0.55	0.49	0.82	-
P/RPS	0.25	0.15	0.10	0.10	0.10	0.07	0.11	72.60%
YoY %	66.67%	50.00%	0.00%	0.00%	42.86%	-36.36%	-	-
Horiz. %	227.27%	136.36%	90.91%	90.91%	90.91%	63.64%	100.00%	-
P/EPS	7.28	2.13	1.25	1.24	1.09	0.95	1.28	217.61%
YoY %	241.78%	70.40%	0.81%	13.76%	14.74%	-25.78%	-	-
Horiz. %	568.75%	166.41%	97.66%	96.88%	85.16%	74.22%	100.00%	-
EY	13.73	46.97	80.19	80.55	91.45	105.68	78.30	-68.57%
YoY %	-70.77%	-41.43%	-0.45%	-11.92%	-13.47%	34.97%	-	-
Horiz. %	17.54%	59.99%	102.41%	102.87%	116.79%	134.97%	100.00%	-
DY	9.89	13.51	19.61	17.86	9.09	27.71	16.78	-29.63%
YoY %	-26.79%	-31.11%	9.80%	96.48%	-67.20%	65.14%	-	-
Horiz. %	58.94%	80.51%	116.87%	106.44%	54.17%	165.14%	100.00%	-
P/NAPS	0.41	0.33	0.22	0.26	0.26	0.26	0.42	-1.58%
YoY %	24.24%	50.00%	-15.38%	0.00%	0.00%	-38.10%	-	-
Horiz. %	97.62%	78.57%	52.38%	61.90%	61.90%	61.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos