[MAGNA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -47.22%
YoY- 52.51%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 92,852 924,430 279,884 236,188 81,944 42,580 97,732 -0.84%
PBT 130,638 264,052 55,104 45,232 44,350 6,098 4,772 73.51%
Tax -31,960 -88,684 -10,354 -2,028 -12,182 -2,138 -2,564 52.21%
NP 98,678 175,368 44,750 43,204 32,168 3,960 2,208 88.27%
-
NP to SH 98,878 175,382 44,918 49,168 32,240 3,958 2,062 90.49%
-
Tax Rate 24.46% 33.59% 18.79% 4.48% 27.47% 35.06% 53.73% -
Total Cost -5,826 749,062 235,134 192,984 49,776 38,620 95,524 -
-
Net Worth 331,681 233,043 186,326 179,639 163,198 0 120,283 18.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 331,681 233,043 186,326 179,639 163,198 0 120,283 18.40%
NOSH 331,681 332,919 332,725 332,665 333,057 247,490 214,791 7.50%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 106.27% 18.97% 15.99% 18.29% 39.26% 9.30% 2.26% -
ROE 29.81% 75.26% 24.11% 27.37% 19.76% 0.00% 1.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.99 277.67 84.12 71.00 24.60 17.20 45.50 -7.77%
EPS 29.70 52.68 13.50 14.78 9.68 1.60 0.96 77.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.70 0.56 0.54 0.49 0.00 0.56 10.13%
Adjusted Per Share Value based on latest NOSH - 331,538
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.18 230.75 69.86 58.96 20.45 10.63 24.40 -0.85%
EPS 24.68 43.78 11.21 12.27 8.05 0.99 0.51 90.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8279 0.5817 0.4651 0.4484 0.4074 0.00 0.3002 18.40%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.945 1.13 1.21 0.825 0.81 1.02 0.81 -
P/RPS 3.38 0.41 1.44 1.16 3.29 5.93 1.78 11.26%
P/EPS 3.17 2.15 8.96 5.58 8.37 63.78 84.38 -42.09%
EY 31.55 46.62 11.16 17.92 11.95 1.57 1.19 72.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.61 2.16 1.53 1.65 0.00 1.45 -6.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 19/08/15 26/08/14 22/08/13 24/08/12 18/08/11 19/08/10 -
Price 0.98 1.01 1.00 1.05 0.82 0.88 0.82 -
P/RPS 3.50 0.36 1.19 1.48 3.33 5.11 1.80 11.70%
P/EPS 3.29 1.92 7.41 7.10 8.47 55.03 85.42 -41.85%
EY 30.42 52.16 13.50 14.08 11.80 1.82 1.17 72.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.44 1.79 1.94 1.67 0.00 1.46 -6.42%

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