[MAGNA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -58.64%
YoY- 278.58%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 710,704 140,610 123,640 46,116 28,722 83,358 179,283 25.78%
PBT 238,325 4,234 22,171 20,174 -3,651 -2,659 10,198 69.04%
Tax -64,749 -3,131 -5,708 -13,599 -289 -2,186 -3,872 59.87%
NP 173,576 1,103 16,463 6,575 -3,940 -4,845 6,326 73.62%
-
NP to SH 173,041 1,385 19,488 6,668 -3,734 -4,445 6,382 73.28%
-
Tax Rate 27.17% 73.95% 25.75% 67.41% - - 37.97% -
Total Cost 537,128 139,507 107,177 39,541 32,662 88,203 172,957 20.77%
-
Net Worth 316,254 158,285 169,895 146,695 0 113,862 118,125 17.82%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 166 - - - - - 2,672 -37.05%
Div Payout % 0.10% - - - - - 41.88% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 316,254 158,285 169,895 146,695 0 113,862 118,125 17.82%
NOSH 332,899 329,761 333,128 333,400 254,904 218,965 53,450 35.62%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.42% 0.78% 13.32% 14.26% -13.72% -5.81% 3.53% -
ROE 54.72% 0.88% 11.47% 4.55% 0.00% -3.90% 5.40% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 213.49 42.64 37.11 13.83 11.27 38.07 335.42 -7.25%
EPS 51.98 0.42 5.85 2.00 -1.47 -2.03 11.94 27.76%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 5.00 -53.56%
NAPS 0.95 0.48 0.51 0.44 0.00 0.52 2.21 -13.12%
Adjusted Per Share Value based on latest NOSH - 332,816
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 177.40 35.10 30.86 11.51 7.17 20.81 44.75 25.79%
EPS 43.19 0.35 4.86 1.66 -0.93 -1.11 1.59 73.33%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.67 -37.46%
NAPS 0.7894 0.3951 0.4241 0.3662 0.00 0.2842 0.2949 17.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.88 0.995 1.07 0.79 0.77 0.82 0.56 -
P/RPS 0.41 2.33 2.88 5.71 6.83 2.15 0.17 15.79%
P/EPS 1.69 236.90 18.29 39.50 -52.56 -40.39 4.69 -15.63%
EY 59.07 0.42 5.47 2.53 -1.90 -2.48 21.32 18.50%
DY 0.06 0.00 0.00 0.00 0.00 0.00 8.93 -56.54%
P/NAPS 0.93 2.07 2.10 1.80 0.00 1.58 0.25 24.46%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 18/11/14 18/11/13 26/11/12 22/11/11 25/11/10 24/11/09 -
Price 1.00 0.93 1.28 0.78 0.81 0.78 0.74 -
P/RPS 0.47 2.18 3.45 5.64 7.19 2.05 0.22 13.48%
P/EPS 1.92 221.43 21.88 39.00 -55.30 -38.42 6.20 -17.73%
EY 51.98 0.45 4.57 2.56 -1.81 -2.60 16.14 21.51%
DY 0.05 0.00 0.00 0.00 0.00 0.00 6.76 -55.84%
P/NAPS 1.05 1.94 2.51 1.77 0.00 1.50 0.33 21.26%

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