[MAGNA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1480.39%
YoY- 714.55%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 462,215 139,942 118,094 40,972 21,290 48,866 133,978 22.91%
PBT 132,026 27,552 22,616 22,175 3,049 2,386 11,911 49.29%
Tax -44,342 -5,177 -1,014 -6,091 -1,069 -1,282 -2,954 57.02%
NP 87,684 22,375 21,602 16,084 1,980 1,104 8,957 46.23%
-
NP to SH 87,691 22,459 24,584 16,120 1,979 1,031 8,519 47.46%
-
Tax Rate 33.59% 18.79% 4.48% 27.47% 35.06% 53.73% 24.80% -
Total Cost 374,531 117,567 96,492 24,888 19,310 47,762 125,021 20.05%
-
Net Worth 233,043 186,326 179,639 163,198 0 120,283 122,921 11.24%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 2,672 -
Div Payout % - - - - - - 31.37% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 233,043 186,326 179,639 163,198 0 120,283 122,921 11.24%
NOSH 332,919 332,725 332,665 333,057 247,490 214,791 53,444 35.62%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 18.97% 15.99% 18.29% 39.26% 9.30% 2.26% 6.69% -
ROE 37.63% 12.05% 13.69% 9.88% 0.00% 0.86% 6.93% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 138.84 42.06 35.50 12.30 8.60 22.75 250.69 -9.37%
EPS 26.34 6.75 7.39 4.84 0.80 0.48 15.94 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.70 0.56 0.54 0.49 0.00 0.56 2.30 -17.97%
Adjusted Per Share Value based on latest NOSH - 332,599
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 115.37 34.93 29.48 10.23 5.31 12.20 33.44 22.91%
EPS 21.89 5.61 6.14 4.02 0.49 0.26 2.13 47.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.5817 0.4651 0.4484 0.4074 0.00 0.3002 0.3068 11.24%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.13 1.21 0.825 0.81 1.02 0.81 0.45 -
P/RPS 0.81 2.88 2.32 6.58 11.86 3.56 0.18 28.47%
P/EPS 4.29 17.93 11.16 16.74 127.56 168.75 2.82 7.23%
EY 23.31 5.58 8.96 5.98 0.78 0.59 35.42 -6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
P/NAPS 1.61 2.16 1.53 1.65 0.00 1.45 0.20 41.54%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 26/08/14 22/08/13 24/08/12 18/08/11 19/08/10 21/08/09 -
Price 1.01 1.00 1.05 0.82 0.88 0.82 0.51 -
P/RPS 0.73 2.38 2.96 6.67 10.23 3.60 0.20 24.07%
P/EPS 3.83 14.81 14.21 16.94 110.05 170.83 3.20 3.03%
EY 26.08 6.75 7.04 5.90 0.91 0.59 31.25 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.80 -
P/NAPS 1.44 1.79 1.94 1.67 0.00 1.46 0.22 36.75%

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