[MAGNA] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -14.47%
YoY- 987.18%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 142,730 174,298 379,721 429,474 795,510 712,647 464,826 -54.32%
PBT 66,633 327,657 426,915 402,912 493,622 227,029 97,452 -22.29%
Tax -2,852 -39,637 -56,763 -53,372 -85,125 -69,550 -47,157 -84.46%
NP 63,781 288,020 370,152 349,540 408,497 157,479 50,295 17.07%
-
NP to SH 44,210 288,613 370,235 349,366 408,487 158,023 51,581 -9.72%
-
Tax Rate 4.28% 12.10% 13.30% 13.25% 17.24% 30.63% 48.39% -
Total Cost 78,949 -113,722 9,569 79,934 387,013 555,168 414,531 -66.73%
-
Net Worth 599,383 606,977 331,693 354,317 333,051 316,234 232,861 87.28%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 166 332 332 332 166 - -
Div Payout % - 0.06% 0.09% 0.10% 0.08% 0.11% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 599,383 606,977 331,693 354,317 333,051 316,234 232,861 87.28%
NOSH 331,151 331,681 331,693 331,137 333,051 332,878 332,658 -0.30%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 44.69% 165.25% 97.48% 81.39% 51.35% 22.10% 10.82% -
ROE 7.38% 47.55% 111.62% 98.60% 122.65% 49.97% 22.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 43.10 52.55 114.48 129.70 238.85 214.09 139.73 -54.18%
EPS 13.35 87.02 111.62 105.50 122.65 47.47 15.51 -9.47%
DPS 0.00 0.05 0.10 0.10 0.10 0.05 0.00 -
NAPS 1.81 1.83 1.00 1.07 1.00 0.95 0.70 87.84%
Adjusted Per Share Value based on latest NOSH - 331,137
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 35.63 43.51 94.78 107.20 198.57 177.89 116.03 -54.32%
EPS 11.04 72.04 92.42 87.21 101.96 39.44 12.88 -9.72%
DPS 0.00 0.04 0.08 0.08 0.08 0.04 0.00 -
NAPS 1.4961 1.5151 0.828 0.8844 0.8313 0.7894 0.5813 87.26%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.33 1.09 0.945 1.02 1.03 0.88 1.13 -
P/RPS 3.09 2.07 0.83 0.79 0.43 0.41 0.81 143.15%
P/EPS 9.96 1.25 0.85 0.97 0.84 1.85 7.29 23.01%
EY 10.04 79.83 118.12 103.44 119.08 53.95 13.72 -18.71%
DY 0.00 0.05 0.11 0.10 0.10 0.06 0.00 -
P/NAPS 0.73 0.60 0.95 0.95 1.03 0.93 1.61 -40.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 22/08/16 27/05/16 24/02/16 17/11/15 19/08/15 -
Price 1.64 0.98 0.98 1.00 1.03 1.00 1.01 -
P/RPS 3.81 1.86 0.86 0.77 0.43 0.47 0.72 202.13%
P/EPS 12.28 1.13 0.88 0.95 0.84 2.11 6.51 52.37%
EY 8.14 88.79 113.90 105.50 119.08 47.47 15.35 -34.35%
DY 0.00 0.05 0.10 0.10 0.10 0.05 0.00 -
P/NAPS 0.91 0.54 0.98 0.93 1.03 1.05 1.44 -26.25%

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