[MAGNA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 8.41%
YoY- -64.68%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 38,133 58,632 98,706 104,230 100,959 143,754 137,047 -57.27%
PBT -26,105 18,861 8,231 12,234 13,885 -2,811 14,216 -
Tax -28,992 4,854 1,884 273 -2,609 -6,941 -11,639 83.45%
NP -55,097 23,715 10,115 12,507 11,276 -9,752 2,577 -
-
NP to SH -53,656 25,502 12,006 14,396 13,279 -8,383 3,533 -
-
Tax Rate - -25.74% -22.89% -2.23% 18.79% - 81.87% -
Total Cost 93,230 34,917 88,591 91,723 89,683 153,506 134,470 -21.61%
-
Net Worth 524,578 595,402 595,402 592,076 594,301 597,252 604,599 -9.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,827 2,827 2,827 2,827 - - - -
Div Payout % 0.00% 11.09% 23.55% 19.64% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 524,578 595,402 595,402 592,076 594,301 597,252 604,599 -9.00%
NOSH 334,912 334,912 334,912 334,912 334,912 334,912 332,197 0.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -144.49% 40.45% 10.25% 12.00% 11.17% -6.78% 1.88% -
ROE -10.23% 4.28% 2.02% 2.43% 2.23% -1.40% 0.58% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.49 17.63 29.67 31.34 30.41 43.32 41.25 -57.24%
EPS -16.16 7.67 3.61 4.33 4.00 -2.53 1.06 -
DPS 0.85 0.85 0.85 0.85 0.00 0.00 0.00 -
NAPS 1.58 1.79 1.79 1.78 1.79 1.80 1.82 -8.97%
Adjusted Per Share Value based on latest NOSH - 334,912
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.50 14.61 24.59 25.96 25.15 35.81 34.14 -57.27%
EPS -13.37 6.35 2.99 3.59 3.31 -2.09 0.88 -
DPS 0.70 0.70 0.70 0.70 0.00 0.00 0.00 -
NAPS 1.3067 1.4832 1.4832 1.4749 1.4804 1.4878 1.5061 -9.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.935 1.01 1.10 1.07 1.27 1.40 1.49 -
P/RPS 8.14 5.73 3.71 3.41 4.18 3.23 3.61 71.69%
P/EPS -5.79 13.17 30.48 24.72 31.75 -55.41 140.10 -
EY -17.28 7.59 3.28 4.04 3.15 -1.80 0.71 -
DY 0.91 0.84 0.77 0.79 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.61 0.60 0.71 0.78 0.82 -19.65%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 16/08/18 17/05/18 28/02/18 27/11/17 18/08/17 -
Price 0.88 0.91 1.00 1.15 1.26 1.29 1.45 -
P/RPS 7.66 5.16 3.37 3.67 4.14 2.98 3.51 68.00%
P/EPS -5.45 11.87 27.71 26.57 31.50 -51.06 136.34 -
EY -18.36 8.43 3.61 3.76 3.17 -1.96 0.73 -
DY 0.97 0.93 0.85 0.74 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.56 0.65 0.70 0.72 0.80 -21.11%

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