[MAGNA] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -179.19%
YoY- -287.29%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 135,902 196,454 66,535 116,293 191,945 280,632 344,439 -14.34%
PBT 20,638 33,812 -12,556 -10,682 11,442 37,480 37,635 -9.52%
Tax -5,231 -17,085 1,120 -2,144 -4,772 -10,198 -10,765 -11.32%
NP 15,407 16,727 -11,436 -12,826 6,670 27,282 26,870 -8.84%
-
NP to SH 18,371 16,776 -9,622 -12,410 6,626 26,888 26,581 -5.96%
-
Tax Rate 25.35% 50.53% - - 41.71% 27.21% 28.60% -
Total Cost 120,495 179,727 77,971 129,119 185,275 253,350 317,569 -14.90%
-
Net Worth 159,747 156,533 107,097 104,616 29,413 113,447 88,620 10.30%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,328 4,995 4,119 2,179 534 2,650 3,606 -1.32%
Div Payout % 18.12% 29.78% 0.00% 0.00% 8.07% 9.86% 13.57% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 159,747 156,533 107,097 104,616 29,413 113,447 88,620 10.30%
NOSH 332,807 333,050 274,609 217,951 53,478 53,012 51,523 36.42%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.34% 8.51% -17.19% -11.03% 3.47% 9.72% 7.80% -
ROE 11.50% 10.72% -8.98% -11.86% 22.53% 23.70% 29.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 40.83 58.99 24.23 53.36 358.92 529.37 668.51 -37.21%
EPS 5.52 5.04 -3.51 -5.70 3.10 50.72 51.59 -31.07%
DPS 1.00 1.50 1.50 1.00 1.00 5.00 7.00 -27.67%
NAPS 0.48 0.47 0.39 0.48 0.55 2.14 1.72 -19.14%
Adjusted Per Share Value based on latest NOSH - 221,987
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 33.92 49.04 16.61 29.03 47.91 70.05 85.98 -14.34%
EPS 4.59 4.19 -2.40 -3.10 1.65 6.71 6.63 -5.93%
DPS 0.83 1.25 1.03 0.54 0.13 0.66 0.90 -1.33%
NAPS 0.3988 0.3907 0.2673 0.2611 0.0734 0.2832 0.2212 10.31%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.18 0.75 0.82 0.86 0.75 0.55 1.25 -
P/RPS 2.89 1.27 3.38 1.61 0.21 0.10 0.19 57.34%
P/EPS 21.38 14.89 -23.40 -15.10 6.05 1.08 2.42 43.73%
EY 4.68 6.72 -4.27 -6.62 16.52 92.22 41.27 -30.40%
DY 0.85 2.00 1.83 1.16 1.33 9.09 5.60 -26.94%
P/NAPS 2.46 1.60 2.10 1.79 1.36 0.26 0.73 22.42%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 25/02/13 22/02/12 25/02/11 24/02/10 19/02/09 27/02/08 -
Price 1.03 0.77 0.86 0.82 0.91 0.55 1.27 -
P/RPS 2.52 1.31 3.55 1.54 0.25 0.10 0.19 53.79%
P/EPS 18.66 15.29 -24.54 -14.40 7.34 1.08 2.46 40.12%
EY 5.36 6.54 -4.07 -6.94 13.62 92.22 40.62 -28.62%
DY 0.97 1.95 1.74 1.22 1.10 9.09 5.51 -25.11%
P/NAPS 2.15 1.64 2.21 1.71 1.65 0.26 0.74 19.43%

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