[MAGNA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 132.76%
YoY- 509.81%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 135,902 273,978 273,576 304,689 196,454 83,929 86,217 35.33%
PBT 19,261 35,809 34,253 57,462 33,812 11,269 6,570 104.43%
Tax -4,299 -9,194 -12,008 -18,513 -17,085 -12,190 -3,902 6.65%
NP 14,962 26,615 22,245 38,949 16,727 -921 2,668 214.65%
-
NP to SH 17,922 29,596 25,240 39,047 16,776 780 4,519 149.92%
-
Tax Rate 22.32% 25.68% 35.06% 32.22% 50.53% 108.17% 59.39% -
Total Cost 120,940 247,363 251,331 265,740 179,727 84,850 83,549 27.87%
-
Net Worth 157,694 169,866 179,030 179,673 156,434 146,439 162,973 -2.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,285 4,992 4,992 4,992 4,992 5,002 5,002 -24.38%
Div Payout % 18.33% 16.87% 19.78% 12.79% 29.76% 641.33% 110.70% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 157,694 169,866 179,030 179,673 156,434 146,439 162,973 -2.16%
NOSH 328,529 333,071 331,538 332,728 332,839 332,816 332,599 -0.81%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.01% 9.71% 8.13% 12.78% 8.51% -1.10% 3.09% -
ROE 11.37% 17.42% 14.10% 21.73% 10.72% 0.53% 2.77% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.37 82.26 82.52 91.57 59.02 25.22 25.92 36.45%
EPS 5.46 8.89 7.61 11.74 5.04 0.23 1.36 151.96%
DPS 1.00 1.50 1.50 1.50 1.50 1.50 1.50 -23.62%
NAPS 0.48 0.51 0.54 0.54 0.47 0.44 0.49 -1.36%
Adjusted Per Share Value based on latest NOSH - 332,728
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.85 68.25 68.15 75.90 48.94 20.91 21.48 35.30%
EPS 4.46 7.37 6.29 9.73 4.18 0.19 1.13 149.12%
DPS 0.82 1.24 1.24 1.24 1.24 1.25 1.25 -24.44%
NAPS 0.3928 0.4231 0.446 0.4476 0.3897 0.3648 0.406 -2.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.18 1.07 0.825 0.77 0.75 0.79 0.81 -
P/RPS 2.85 1.30 1.00 0.84 1.27 3.13 3.12 -5.84%
P/EPS 21.63 12.04 10.84 6.56 14.88 337.08 59.62 -49.03%
EY 4.62 8.30 9.23 15.24 6.72 0.30 1.68 95.92%
DY 0.85 1.40 1.82 1.95 2.00 1.90 1.85 -40.37%
P/NAPS 2.46 2.10 1.53 1.43 1.60 1.80 1.65 30.41%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 22/08/13 28/05/13 25/02/13 26/11/12 24/08/12 -
Price 1.03 1.28 1.05 0.775 0.77 0.78 0.82 -
P/RPS 2.49 1.56 1.27 0.85 1.30 3.09 3.16 -14.65%
P/EPS 18.88 14.41 13.79 6.60 15.28 332.82 60.35 -53.81%
EY 5.30 6.94 7.25 15.14 6.55 0.30 1.66 116.36%
DY 0.97 1.17 1.43 1.94 1.95 1.92 1.83 -34.42%
P/NAPS 2.15 2.51 1.94 1.44 1.64 1.77 1.67 18.29%

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