[MAGNA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 206.94%
YoY- 271.67%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 84,806 1,943 12,262 150,338 37,813 32,935 13,670 35.53%
PBT 42,133 -11,256 -1,533 13,638 -8,905 -8,023 1,244 79.82%
Tax -15,048 -4,861 477 -3,486 1,409 42 -900 59.87%
NP 27,085 -16,117 -1,056 10,152 -7,496 -7,981 344 106.95%
-
NP to SH 27,610 -15,038 -1,117 10,108 -5,888 -7,965 244 119.84%
-
Tax Rate 35.72% - - 25.56% - - 72.35% -
Total Cost 57,721 18,060 13,318 140,186 45,309 40,916 13,326 27.66%
-
Net Worth 339,712 143,082 157,694 156,434 130,061 108,774 117,226 19.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 99 - 3,285 4,992 5,002 2,219 2,121 -39.98%
Div Payout % 0.36% - 0.00% 49.39% 0.00% 0.00% 869.57% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 339,712 143,082 157,694 156,434 130,061 108,774 117,226 19.39%
NOSH 333,051 332,751 328,529 332,839 333,490 221,987 53,043 35.80%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 31.94% -829.49% -8.61% 6.75% -19.82% -24.23% 2.52% -
ROE 8.13% -10.51% -0.71% 6.46% -4.53% -7.32% 0.21% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.46 0.58 3.73 45.17 11.34 14.84 25.77 -0.20%
EPS 8.29 -4.52 -0.34 3.04 -1.77 -3.59 0.46 61.88%
DPS 0.03 0.00 1.00 1.50 1.50 1.00 4.00 -55.74%
NAPS 1.02 0.43 0.48 0.47 0.39 0.49 2.21 -12.08%
Adjusted Per Share Value based on latest NOSH - 332,839
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.13 0.48 3.05 37.45 9.42 8.20 3.41 35.50%
EPS 6.88 -3.75 -0.28 2.52 -1.47 -1.98 0.06 120.33%
DPS 0.02 0.00 0.82 1.24 1.25 0.55 0.53 -42.07%
NAPS 0.8462 0.3564 0.3928 0.3897 0.324 0.271 0.292 19.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.03 0.84 1.18 0.75 0.82 0.86 0.75 -
P/RPS 4.05 143.86 31.62 1.66 7.23 5.80 2.91 5.66%
P/EPS 12.42 -18.59 -347.06 24.70 -46.44 -23.97 163.04 -34.87%
EY 8.05 -5.38 -0.29 4.05 -2.15 -4.17 0.61 53.69%
DY 0.03 0.00 0.85 2.00 1.83 1.16 5.33 -57.80%
P/NAPS 1.01 1.95 2.46 1.60 2.10 1.76 0.34 19.88%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 26/02/14 25/02/13 22/02/12 25/02/11 24/02/10 -
Price 1.03 0.945 1.03 0.77 0.86 0.82 0.91 -
P/RPS 4.05 161.84 27.60 1.70 7.58 5.53 3.53 2.31%
P/EPS 12.42 -20.91 -302.94 25.35 -48.71 -22.85 197.83 -36.94%
EY 8.05 -4.78 -0.33 3.94 -2.05 -4.38 0.51 58.34%
DY 0.03 0.00 0.97 1.95 1.74 1.22 4.40 -56.43%
P/NAPS 1.01 2.20 2.15 1.64 2.21 1.67 0.41 16.20%

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