[MAGNA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 142.4%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,562,336 532,996 454,076 21,136 28,316 72,576 244,312 36.22%
PBT 400,992 98,736 103,416 8,816 3,352 616 13,064 76.90%
Tax -143,176 -23,328 -10,404 -4,692 376 -152 -3,376 86.68%
NP 257,816 75,408 93,012 4,124 3,728 464 9,688 72.74%
-
NP to SH 258,684 75,544 93,164 4,080 3,704 588 9,024 74.89%
-
Tax Rate 35.71% 23.63% 10.06% 53.22% -11.22% 24.68% 25.84% -
Total Cost 1,304,520 457,588 361,064 17,012 24,588 72,112 234,624 33.08%
-
Net Worth 206,361 183,197 179,673 144,774 0 115,500 116,542 9.98%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 10,691 -
Div Payout % - - - - - - 118.48% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 206,361 183,197 179,673 144,774 0 115,500 116,542 9.98%
NOSH 332,840 333,086 332,728 329,032 246,250 209,999 53,459 35.61%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.50% 14.15% 20.48% 19.51% 13.17% 0.64% 3.97% -
ROE 125.35% 41.24% 51.85% 2.82% 0.00% 0.51% 7.74% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 469.39 160.02 136.47 6.42 11.50 34.56 457.00 0.44%
EPS 77.72 22.68 28.00 1.24 1.48 0.28 16.88 28.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 0.62 0.55 0.54 0.44 0.00 0.55 2.18 -18.89%
Adjusted Per Share Value based on latest NOSH - 329,032
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 389.98 133.04 113.34 5.28 7.07 18.12 60.98 36.22%
EPS 64.57 18.86 23.25 1.02 0.92 0.15 2.25 74.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 0.5151 0.4573 0.4485 0.3614 0.00 0.2883 0.2909 9.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.875 0.975 0.77 0.83 0.815 0.98 0.52 -
P/RPS 0.19 0.61 0.56 12.92 7.09 2.84 0.11 9.53%
P/EPS 1.13 4.30 2.75 66.94 54.18 350.00 3.08 -15.38%
EY 88.82 23.26 36.36 1.49 1.85 0.29 32.46 18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 38.46 -
P/NAPS 1.41 1.77 1.43 1.89 0.00 1.78 0.24 34.31%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 29/05/14 28/05/13 30/05/12 24/05/11 26/05/10 22/05/09 -
Price 1.11 0.92 0.775 0.83 0.80 0.86 0.56 -
P/RPS 0.24 0.57 0.57 12.92 6.96 2.49 0.12 12.24%
P/EPS 1.43 4.06 2.77 66.94 53.19 307.14 3.32 -13.09%
EY 70.02 24.65 36.13 1.49 1.88 0.33 30.14 15.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 35.71 -
P/NAPS 1.79 1.67 1.44 1.89 0.00 1.56 0.26 37.90%

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