[MAGNA] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 573.68%
YoY- 242.43%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 12,905 9,634 24,548 390,584 133,249 113,519 5,284 16.03%
PBT 2,470 4,121 9,538 100,248 24,684 25,854 2,204 1.91%
Tax 424 -2,458 -4,041 -35,794 -5,832 -2,601 -1,173 -
NP 2,894 1,663 5,497 64,454 18,852 23,253 1,031 18.76%
-
NP to SH 3,216 2,099 5,550 64,671 18,886 23,291 1,020 21.08%
-
Tax Rate -17.17% 59.65% 42.37% 35.71% 23.63% 10.06% 53.22% -
Total Cost 10,011 7,971 19,051 326,130 114,397 90,266 4,253 15.32%
-
Net Worth 592,076 609,709 354,317 206,361 183,197 179,673 144,774 26.44%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,827 - - - - - - -
Div Payout % 87.91% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 592,076 609,709 354,317 206,361 183,197 179,673 144,774 26.44%
NOSH 334,912 333,174 331,137 332,840 333,086 332,728 329,032 0.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 22.43% 17.26% 22.39% 16.50% 14.15% 20.48% 19.51% -
ROE 0.54% 0.34% 1.57% 31.34% 10.31% 12.96% 0.70% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.88 2.89 7.41 117.35 40.00 34.12 1.61 15.78%
EPS 0.97 0.63 1.67 19.43 5.67 7.00 0.31 20.92%
DPS 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.83 1.07 0.62 0.55 0.54 0.44 26.21%
Adjusted Per Share Value based on latest NOSH - 332,840
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.21 2.40 6.12 97.30 33.19 28.28 1.32 15.95%
EPS 0.80 0.52 1.38 16.11 4.70 5.80 0.25 21.38%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4749 1.5188 0.8826 0.5141 0.4564 0.4476 0.3606 26.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.07 1.53 1.02 0.875 0.975 0.77 0.83 -
P/RPS 27.58 52.91 13.76 0.75 2.44 2.26 51.68 -9.93%
P/EPS 110.67 242.86 60.86 4.50 17.20 11.00 267.74 -13.68%
EY 0.90 0.41 1.64 22.21 5.82 9.09 0.37 15.96%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.84 0.95 1.41 1.77 1.43 1.89 -17.39%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 24/05/17 27/05/16 11/05/15 29/05/14 28/05/13 30/05/12 -
Price 1.15 1.52 1.00 1.11 0.92 0.775 0.83 -
P/RPS 29.64 52.57 13.49 0.95 2.30 2.27 51.68 -8.84%
P/EPS 118.94 241.27 59.66 5.71 16.23 11.07 267.74 -12.64%
EY 0.84 0.41 1.68 17.50 6.16 9.03 0.37 14.63%
DY 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 0.93 1.79 1.67 1.44 1.89 -16.29%

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