[MAGNA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1994.7%
YoY- 242.43%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 51,620 38,536 98,192 1,562,336 532,996 454,076 21,136 16.03%
PBT 9,880 16,484 38,152 400,992 98,736 103,416 8,816 1.91%
Tax 1,696 -9,832 -16,164 -143,176 -23,328 -10,404 -4,692 -
NP 11,576 6,652 21,988 257,816 75,408 93,012 4,124 18.76%
-
NP to SH 12,864 8,396 22,200 258,684 75,544 93,164 4,080 21.08%
-
Tax Rate -17.17% 59.65% 42.37% 35.71% 23.63% 10.06% 53.22% -
Total Cost 40,044 31,884 76,204 1,304,520 457,588 361,064 17,012 15.32%
-
Net Worth 592,076 609,709 354,317 206,361 183,197 179,673 144,774 26.44%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 11,309 - - - - - - -
Div Payout % 87.91% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 592,076 609,709 354,317 206,361 183,197 179,673 144,774 26.44%
NOSH 334,912 333,174 331,137 332,840 333,086 332,728 329,032 0.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 22.43% 17.26% 22.39% 16.50% 14.15% 20.48% 19.51% -
ROE 2.17% 1.38% 6.27% 125.35% 41.24% 51.85% 2.82% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.52 11.57 29.65 469.39 160.02 136.47 6.42 15.84%
EPS 3.88 2.52 6.68 77.72 22.68 28.00 1.24 20.92%
DPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.83 1.07 0.62 0.55 0.54 0.44 26.21%
Adjusted Per Share Value based on latest NOSH - 332,840
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.86 9.60 24.46 389.18 132.77 113.11 5.27 16.02%
EPS 3.20 2.09 5.53 64.44 18.82 23.21 1.02 20.98%
DPS 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4749 1.5188 0.8826 0.5141 0.4564 0.4476 0.3606 26.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.07 1.53 1.02 0.875 0.975 0.77 0.83 -
P/RPS 6.89 13.23 3.44 0.19 0.61 0.56 12.92 -9.94%
P/EPS 27.67 60.71 15.21 1.13 4.30 2.75 66.94 -13.68%
EY 3.61 1.65 6.57 88.82 23.26 36.36 1.49 15.88%
DY 3.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.84 0.95 1.41 1.77 1.43 1.89 -17.39%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 24/05/17 27/05/16 11/05/15 29/05/14 28/05/13 30/05/12 -
Price 1.15 1.52 1.00 1.11 0.92 0.775 0.83 -
P/RPS 7.41 13.14 3.37 0.24 0.57 0.57 12.92 -8.84%
P/EPS 29.74 60.32 14.92 1.43 4.06 2.77 66.94 -12.64%
EY 3.36 1.66 6.70 70.02 24.65 36.13 1.49 14.50%
DY 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 0.93 1.79 1.67 1.44 1.89 -16.29%

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