[MAGNA] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 31.55%
YoY- 12393.94%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 64,252 120,688 119,322 947,605 187,480 164,853 61,488 0.73%
PBT 10,046 3,412 96,426 317,766 5,645 29,561 26,898 -15.13%
Tax 4,872 -5,078 -25,601 -86,332 -4,174 -7,610 -18,132 -
NP 14,918 -1,666 70,825 231,434 1,470 21,950 8,766 9.26%
-
NP to SH 16,266 -30 70,916 230,721 1,846 25,984 8,890 10.58%
-
Tax Rate -48.50% 148.83% 26.55% 27.17% 73.94% 25.74% 67.41% -
Total Cost 49,333 122,354 48,497 716,170 186,009 142,902 52,721 -1.10%
-
Net Worth 595,402 597,252 606,431 316,254 158,285 169,895 146,695 26.28%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 221 - - - -
Div Payout % - - - 0.10% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 595,402 597,252 606,431 316,254 158,285 169,895 146,695 26.28%
NOSH 334,912 334,912 331,383 332,899 329,761 333,128 333,399 0.07%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 23.22% -1.38% 59.36% 24.42% 0.78% 13.32% 14.26% -
ROE 2.73% -0.01% 11.69% 72.95% 1.17% 15.29% 6.06% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 19.32 36.37 36.01 284.65 56.85 49.49 18.44 0.77%
EPS 4.89 -0.01 21.40 69.31 0.56 7.80 2.67 10.60%
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 1.79 1.80 1.83 0.95 0.48 0.51 0.44 26.33%
Adjusted Per Share Value based on latest NOSH - 332,878
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.01 30.06 29.72 236.05 46.70 41.07 15.32 0.73%
EPS 4.05 -0.01 17.67 57.47 0.46 6.47 2.21 10.61%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.4832 1.4878 1.5106 0.7878 0.3943 0.4232 0.3654 26.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.01 1.40 1.09 0.88 0.995 1.07 0.79 -
P/RPS 5.23 3.85 3.03 0.31 1.75 2.16 4.28 3.39%
P/EPS 20.65 -15,148.04 5.09 1.27 177.68 13.72 29.63 -5.83%
EY 4.84 -0.01 19.63 78.76 0.56 7.29 3.38 6.16%
DY 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.60 0.93 2.07 2.10 1.80 -17.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 27/11/17 23/11/16 17/11/15 18/11/14 18/11/13 26/11/12 -
Price 0.91 1.29 0.98 1.00 0.93 1.28 0.78 -
P/RPS 4.71 3.55 2.72 0.35 1.64 2.59 4.23 1.80%
P/EPS 18.61 -13,957.84 4.58 1.44 166.07 16.41 29.25 -7.25%
EY 5.37 -0.01 21.84 69.31 0.60 6.09 3.42 7.80%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.51 0.72 0.54 1.05 1.94 2.51 1.77 -18.72%

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