[MAGNA] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 18.92%
YoY- -8.64%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 40,743 46,426 462,215 139,942 118,094 40,972 21,290 11.41%
PBT 12,585 65,319 132,026 27,552 22,616 22,175 3,049 26.62%
Tax -5,286 -15,980 -44,342 -5,177 -1,014 -6,091 -1,069 30.49%
NP 7,299 49,339 87,684 22,375 21,602 16,084 1,980 24.26%
-
NP to SH 8,145 49,439 87,691 22,459 24,584 16,120 1,979 26.56%
-
Tax Rate 42.00% 24.46% 33.59% 18.79% 4.48% 27.47% 35.06% -
Total Cost 33,444 -2,913 374,531 117,567 96,492 24,888 19,310 9.57%
-
Net Worth 602,597 331,681 233,043 186,326 179,639 163,198 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 602,597 331,681 233,043 186,326 179,639 163,198 0 -
NOSH 331,097 331,681 332,919 332,725 332,665 333,057 247,490 4.96%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 17.91% 106.27% 18.97% 15.99% 18.29% 39.26% 9.30% -
ROE 1.35% 14.91% 37.63% 12.05% 13.69% 9.88% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.31 14.00 138.84 42.06 35.50 12.30 8.60 6.15%
EPS 2.46 14.85 26.34 6.75 7.39 4.84 0.80 20.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.00 0.70 0.56 0.54 0.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 334,018
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.15 11.56 115.14 34.86 29.42 10.21 5.30 11.42%
EPS 2.03 12.32 21.84 5.59 6.12 4.02 0.49 26.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5011 0.8262 0.5805 0.4641 0.4475 0.4065 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.49 0.945 1.13 1.21 0.825 0.81 1.02 -
P/RPS 12.11 6.75 0.81 2.88 2.32 6.58 11.86 0.34%
P/EPS 60.57 6.34 4.29 17.93 11.16 16.74 127.56 -11.66%
EY 1.65 15.77 23.31 5.58 8.96 5.98 0.78 13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 1.61 2.16 1.53 1.65 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 18/08/17 22/08/16 19/08/15 26/08/14 22/08/13 24/08/12 18/08/11 -
Price 1.45 0.98 1.01 1.00 1.05 0.82 0.88 -
P/RPS 11.78 7.00 0.73 2.38 2.96 6.67 10.23 2.37%
P/EPS 58.94 6.57 3.83 14.81 14.21 16.94 110.05 -9.87%
EY 1.70 15.21 26.08 6.75 7.04 5.90 0.91 10.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.98 1.44 1.79 1.94 1.67 0.00 -

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