[MAGNA] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 110.6%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 390,584 133,249 113,519 5,284 7,079 18,144 61,078 36.22%
PBT 100,248 24,684 25,854 2,204 838 154 3,266 76.90%
Tax -35,794 -5,832 -2,601 -1,173 94 -38 -844 86.68%
NP 64,454 18,852 23,253 1,031 932 116 2,422 72.74%
-
NP to SH 64,671 18,886 23,291 1,020 926 147 2,256 74.89%
-
Tax Rate 35.71% 23.63% 10.06% 53.22% -11.22% 24.68% 25.84% -
Total Cost 326,130 114,397 90,266 4,253 6,147 18,028 58,656 33.08%
-
Net Worth 206,361 183,197 179,673 144,774 0 115,500 116,542 9.98%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 2,672 -
Div Payout % - - - - - - 118.48% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 206,361 183,197 179,673 144,774 0 115,500 116,542 9.98%
NOSH 332,840 333,086 332,728 329,032 246,250 209,999 53,459 35.61%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.50% 14.15% 20.48% 19.51% 13.17% 0.64% 3.97% -
ROE 31.34% 10.31% 12.96% 0.70% 0.00% 0.13% 1.94% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 117.35 40.00 34.12 1.61 2.87 8.64 114.25 0.44%
EPS 19.43 5.67 7.00 0.31 0.37 0.07 4.22 28.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.62 0.55 0.54 0.44 0.00 0.55 2.18 -18.89%
Adjusted Per Share Value based on latest NOSH - 329,032
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 97.49 33.26 28.34 1.32 1.77 4.53 15.25 36.21%
EPS 16.14 4.71 5.81 0.25 0.23 0.04 0.56 75.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.5151 0.4573 0.4485 0.3614 0.00 0.2883 0.2909 9.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.875 0.975 0.77 0.83 0.815 0.98 0.52 -
P/RPS 0.75 2.44 2.26 51.68 28.35 11.34 0.46 8.48%
P/EPS 4.50 17.20 11.00 267.74 216.73 1,400.00 12.32 -15.44%
EY 22.21 5.82 9.09 0.37 0.46 0.07 8.12 18.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.62 -
P/NAPS 1.41 1.77 1.43 1.89 0.00 1.78 0.24 34.31%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 29/05/14 28/05/13 30/05/12 24/05/11 26/05/10 22/05/09 -
Price 1.11 0.92 0.775 0.83 0.80 0.86 0.56 -
P/RPS 0.95 2.30 2.27 51.68 27.83 9.95 0.49 11.66%
P/EPS 5.71 16.23 11.07 267.74 212.74 1,228.57 13.27 -13.10%
EY 17.50 6.16 9.03 0.37 0.47 0.08 7.54 15.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.93 -
P/NAPS 1.79 1.67 1.44 1.89 0.00 1.56 0.26 37.90%

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