[MAGNA] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.86%
YoY- 91.95%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 279,884 236,188 81,944 42,580 97,732 267,956 267,688 0.74%
PBT 55,104 45,232 44,350 6,098 4,772 23,822 38,338 6.22%
Tax -10,354 -2,028 -12,182 -2,138 -2,564 -5,908 -10,734 -0.59%
NP 44,750 43,204 32,168 3,960 2,208 17,914 27,604 8.38%
-
NP to SH 44,918 49,168 32,240 3,958 2,062 17,038 27,106 8.77%
-
Tax Rate 18.79% 4.48% 27.47% 35.06% 53.73% 24.80% 28.00% -
Total Cost 235,134 192,984 49,776 38,620 95,524 250,042 240,084 -0.34%
-
Net Worth 186,326 179,639 163,198 0 120,283 122,921 103,040 10.37%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - 5,344 - -
Div Payout % - - - - - 31.37% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 186,326 179,639 163,198 0 120,283 122,921 103,040 10.37%
NOSH 332,725 332,665 333,057 247,490 214,791 53,444 52,571 35.98%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.99% 18.29% 39.26% 9.30% 2.26% 6.69% 10.31% -
ROE 24.11% 27.37% 19.76% 0.00% 1.71% 13.86% 26.31% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 84.12 71.00 24.60 17.20 45.50 501.38 509.19 -25.91%
EPS 13.50 14.78 9.68 1.60 0.96 31.88 51.56 -20.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.56 0.54 0.49 0.00 0.56 2.30 1.96 -18.83%
Adjusted Per Share Value based on latest NOSH - 246,646
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 69.86 58.96 20.45 10.63 24.40 66.89 66.82 0.74%
EPS 11.21 12.27 8.05 0.99 0.51 4.25 6.77 8.76%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.4651 0.4484 0.4074 0.00 0.3002 0.3068 0.2572 10.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.21 0.825 0.81 1.02 0.81 0.45 0.88 -
P/RPS 1.44 1.16 3.29 5.93 1.78 0.09 0.17 42.75%
P/EPS 8.96 5.58 8.37 63.78 84.38 1.41 1.71 31.77%
EY 11.16 17.92 11.95 1.57 1.19 70.84 58.59 -24.13%
DY 0.00 0.00 0.00 0.00 0.00 22.22 0.00 -
P/NAPS 2.16 1.53 1.65 0.00 1.45 0.20 0.45 29.86%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 22/08/13 24/08/12 18/08/11 19/08/10 21/08/09 21/08/08 -
Price 1.00 1.05 0.82 0.88 0.82 0.51 0.82 -
P/RPS 1.19 1.48 3.33 5.11 1.80 0.10 0.16 39.69%
P/EPS 7.41 7.10 8.47 55.03 85.42 1.60 1.59 29.22%
EY 13.50 14.08 11.80 1.82 1.17 62.51 62.88 -22.60%
DY 0.00 0.00 0.00 0.00 0.00 19.61 0.00 -
P/NAPS 1.79 1.94 1.67 0.00 1.46 0.22 0.42 27.31%

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