[MAGNA] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -7.81%
YoY- -88.33%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 100,959 143,754 137,047 127,816 142,730 174,298 379,721 -58.55%
PBT 13,885 -2,811 14,216 61,216 66,633 327,657 426,915 -89.74%
Tax -2,609 -6,941 -11,639 -1,269 -2,852 -39,637 -56,763 -87.09%
NP 11,276 -9,752 2,577 59,947 63,781 288,020 370,152 -90.18%
-
NP to SH 13,279 -8,383 3,533 40,759 44,210 288,613 370,235 -89.05%
-
Tax Rate 18.79% - 81.87% 2.07% 4.28% 12.10% 13.30% -
Total Cost 89,683 153,506 134,470 67,869 78,949 -113,722 9,569 342.71%
-
Net Worth 594,301 597,252 604,599 609,709 599,383 606,977 331,693 47.36%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 1,765 - 166 332 -
Div Payout % - - - 4.33% - 0.06% 0.09% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 594,301 597,252 604,599 609,709 599,383 606,977 331,693 47.36%
NOSH 334,912 334,912 332,197 333,174 331,151 331,681 331,693 0.64%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.17% -6.78% 1.88% 46.90% 44.69% 165.25% 97.48% -
ROE 2.23% -1.40% 0.58% 6.68% 7.38% 47.55% 111.62% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.41 43.32 41.25 38.36 43.10 52.55 114.48 -58.57%
EPS 4.00 -2.53 1.06 12.23 13.35 87.02 111.62 -89.06%
DPS 0.00 0.00 0.00 0.53 0.00 0.05 0.10 -
NAPS 1.79 1.80 1.82 1.83 1.81 1.83 1.00 47.26%
Adjusted Per Share Value based on latest NOSH - 333,174
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 25.15 35.81 34.14 31.84 35.55 43.42 94.59 -58.55%
EPS 3.31 -2.09 0.88 10.15 11.01 71.89 92.23 -89.05%
DPS 0.00 0.00 0.00 0.44 0.00 0.04 0.08 -
NAPS 1.4804 1.4878 1.5061 1.5188 1.4931 1.512 0.8263 47.35%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.27 1.40 1.49 1.53 1.33 1.09 0.945 -
P/RPS 4.18 3.23 3.61 3.99 3.09 2.07 0.83 192.94%
P/EPS 31.75 -55.41 140.10 12.51 9.96 1.25 0.85 1010.07%
EY 3.15 -1.80 0.71 8.00 10.04 79.83 118.12 -91.01%
DY 0.00 0.00 0.00 0.35 0.00 0.05 0.11 -
P/NAPS 0.71 0.78 0.82 0.84 0.73 0.60 0.95 -17.60%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 18/08/17 24/05/17 24/02/17 23/11/16 22/08/16 -
Price 1.26 1.29 1.45 1.52 1.64 0.98 0.98 -
P/RPS 4.14 2.98 3.51 3.96 3.81 1.86 0.86 184.28%
P/EPS 31.50 -51.06 136.34 12.42 12.28 1.13 0.88 979.08%
EY 3.17 -1.96 0.73 8.05 8.14 88.79 113.90 -90.75%
DY 0.00 0.00 0.00 0.35 0.00 0.05 0.10 -
P/NAPS 0.70 0.72 0.80 0.83 0.91 0.54 0.98 -20.04%

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