[MAGNA] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -157.69%
YoY- 22.47%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 142,553 135,902 196,454 66,535 116,293 191,945 280,632 -10.67%
PBT -7,022 20,638 33,812 -12,556 -10,682 11,442 37,480 -
Tax -7,992 -5,231 -17,085 1,120 -2,144 -4,772 -10,198 -3.97%
NP -15,014 15,407 16,727 -11,436 -12,826 6,670 27,282 -
-
NP to SH -13,653 18,371 16,776 -9,622 -12,410 6,626 26,888 -
-
Tax Rate - 25.35% 50.53% - - 41.71% 27.21% -
Total Cost 157,567 120,495 179,727 77,971 129,119 185,275 253,350 -7.60%
-
Net Worth 143,212 159,747 156,533 107,097 104,616 29,413 113,447 3.95%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 3,328 4,995 4,119 2,179 534 2,650 -
Div Payout % - 18.12% 29.78% 0.00% 0.00% 8.07% 9.86% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 143,212 159,747 156,533 107,097 104,616 29,413 113,447 3.95%
NOSH 333,052 332,807 333,050 274,609 217,951 53,478 53,012 35.81%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -10.53% 11.34% 8.51% -17.19% -11.03% 3.47% 9.72% -
ROE -9.53% 11.50% 10.72% -8.98% -11.86% 22.53% 23.70% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.80 40.83 58.99 24.23 53.36 358.92 529.37 -34.22%
EPS -4.10 5.52 5.04 -3.51 -5.70 3.10 50.72 -
DPS 0.00 1.00 1.50 1.50 1.00 1.00 5.00 -
NAPS 0.43 0.48 0.47 0.39 0.48 0.55 2.14 -23.45%
Adjusted Per Share Value based on latest NOSH - 333,490
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 35.58 33.92 49.04 16.61 29.03 47.91 70.05 -10.67%
EPS -3.41 4.59 4.19 -2.40 -3.10 1.65 6.71 -
DPS 0.00 0.83 1.25 1.03 0.54 0.13 0.66 -
NAPS 0.3575 0.3988 0.3907 0.2673 0.2611 0.0734 0.2832 3.95%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.84 1.18 0.75 0.82 0.86 0.75 0.55 -
P/RPS 1.96 2.89 1.27 3.38 1.61 0.21 0.10 64.16%
P/EPS -20.49 21.38 14.89 -23.40 -15.10 6.05 1.08 -
EY -4.88 4.68 6.72 -4.27 -6.62 16.52 92.22 -
DY 0.00 0.85 2.00 1.83 1.16 1.33 9.09 -
P/NAPS 1.95 2.46 1.60 2.10 1.79 1.36 0.26 39.88%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 25/02/13 22/02/12 25/02/11 24/02/10 19/02/09 -
Price 0.945 1.03 0.77 0.86 0.82 0.91 0.55 -
P/RPS 2.21 2.52 1.31 3.55 1.54 0.25 0.10 67.48%
P/EPS -23.05 18.66 15.29 -24.54 -14.40 7.34 1.08 -
EY -4.34 5.36 6.54 -4.07 -6.94 13.62 92.22 -
DY 0.00 0.97 1.95 1.74 1.22 1.10 9.09 -
P/NAPS 2.20 2.15 1.64 2.21 1.71 1.65 0.26 42.72%

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