[MAGNA] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.13%
YoY- -75.36%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 196,454 66,535 116,293 191,945 280,632 344,439 80,809 15.94%
PBT 33,812 -12,556 -10,682 11,442 37,480 37,635 3,596 45.23%
Tax -17,085 1,120 -2,144 -4,772 -10,198 -10,765 -3,503 30.19%
NP 16,727 -11,436 -12,826 6,670 27,282 26,870 93 137.39%
-
NP to SH 16,776 -9,622 -12,410 6,626 26,888 26,581 118 128.28%
-
Tax Rate 50.53% - - 41.71% 27.21% 28.60% 97.41% -
Total Cost 179,727 77,971 129,119 185,275 253,350 317,569 80,716 14.25%
-
Net Worth 156,533 107,097 104,616 29,413 113,447 88,620 57,120 18.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,995 4,119 2,179 534 2,650 3,606 - -
Div Payout % 29.78% 0.00% 0.00% 8.07% 9.86% 13.57% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 156,533 107,097 104,616 29,413 113,447 88,620 57,120 18.27%
NOSH 333,050 274,609 217,951 53,478 53,012 51,523 47,600 38.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.51% -17.19% -11.03% 3.47% 9.72% 7.80% 0.12% -
ROE 10.72% -8.98% -11.86% 22.53% 23.70% 29.99% 0.21% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 58.99 24.23 53.36 358.92 529.37 668.51 169.77 -16.13%
EPS 5.04 -3.51 -5.70 3.10 50.72 51.59 0.25 64.89%
DPS 1.50 1.50 1.00 1.00 5.00 7.00 0.00 -
NAPS 0.47 0.39 0.48 0.55 2.14 1.72 1.20 -14.45%
Adjusted Per Share Value based on latest NOSH - 53,043
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.94 16.57 28.97 47.81 69.91 85.80 20.13 15.94%
EPS 4.18 -2.40 -3.09 1.65 6.70 6.62 0.03 127.51%
DPS 1.24 1.03 0.54 0.13 0.66 0.90 0.00 -
NAPS 0.3899 0.2668 0.2606 0.0733 0.2826 0.2208 0.1423 18.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.75 0.82 0.86 0.75 0.55 1.25 0.25 -
P/RPS 1.27 3.38 1.61 0.21 0.10 0.19 0.15 42.71%
P/EPS 14.89 -23.40 -15.10 6.05 1.08 2.42 100.85 -27.27%
EY 6.72 -4.27 -6.62 16.52 92.22 41.27 0.99 37.56%
DY 2.00 1.83 1.16 1.33 9.09 5.60 0.00 -
P/NAPS 1.60 2.10 1.79 1.36 0.26 0.73 0.21 40.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 25/02/11 24/02/10 19/02/09 27/02/08 27/02/07 -
Price 0.77 0.86 0.82 0.91 0.55 1.27 0.34 -
P/RPS 1.31 3.55 1.54 0.25 0.10 0.19 0.20 36.74%
P/EPS 15.29 -24.54 -14.40 7.34 1.08 2.46 137.15 -30.60%
EY 6.54 -4.07 -6.94 13.62 92.22 40.62 0.73 44.06%
DY 1.95 1.74 1.22 1.10 9.09 5.51 0.00 -
P/NAPS 1.64 2.21 1.71 1.65 0.26 0.74 0.28 34.22%

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