[MAGNA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.55%
YoY- 52.51%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 46,426 462,215 139,942 118,094 40,972 21,290 48,866 -0.84%
PBT 65,319 132,026 27,552 22,616 22,175 3,049 2,386 73.51%
Tax -15,980 -44,342 -5,177 -1,014 -6,091 -1,069 -1,282 52.21%
NP 49,339 87,684 22,375 21,602 16,084 1,980 1,104 88.27%
-
NP to SH 49,439 87,691 22,459 24,584 16,120 1,979 1,031 90.49%
-
Tax Rate 24.46% 33.59% 18.79% 4.48% 27.47% 35.06% 53.73% -
Total Cost -2,913 374,531 117,567 96,492 24,888 19,310 47,762 -
-
Net Worth 331,681 233,043 186,326 179,639 163,198 0 120,283 18.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 331,681 233,043 186,326 179,639 163,198 0 120,283 18.40%
NOSH 331,681 332,919 332,725 332,665 333,057 247,490 214,791 7.50%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 106.27% 18.97% 15.99% 18.29% 39.26% 9.30% 2.26% -
ROE 14.91% 37.63% 12.05% 13.69% 9.88% 0.00% 0.86% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.00 138.84 42.06 35.50 12.30 8.60 22.75 -7.76%
EPS 14.85 26.34 6.75 7.39 4.84 0.80 0.48 77.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.70 0.56 0.54 0.49 0.00 0.56 10.13%
Adjusted Per Share Value based on latest NOSH - 331,538
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.59 115.37 34.93 29.48 10.23 5.31 12.20 -0.85%
EPS 12.34 21.89 5.61 6.14 4.02 0.49 0.26 90.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8279 0.5817 0.4651 0.4484 0.4074 0.00 0.3002 18.40%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.945 1.13 1.21 0.825 0.81 1.02 0.81 -
P/RPS 6.75 0.81 2.88 2.32 6.58 11.86 3.56 11.24%
P/EPS 6.34 4.29 17.93 11.16 16.74 127.56 168.75 -42.09%
EY 15.77 23.31 5.58 8.96 5.98 0.78 0.59 72.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.61 2.16 1.53 1.65 0.00 1.45 -6.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 19/08/15 26/08/14 22/08/13 24/08/12 18/08/11 19/08/10 -
Price 0.98 1.01 1.00 1.05 0.82 0.88 0.82 -
P/RPS 7.00 0.73 2.38 2.96 6.67 10.23 3.60 11.70%
P/EPS 6.57 3.83 14.81 14.21 16.94 110.05 170.83 -41.87%
EY 15.21 26.08 6.75 7.04 5.90 0.91 0.59 71.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.44 1.79 1.94 1.67 0.00 1.46 -6.42%

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