[MAGNA] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -119.08%
YoY- -103.94%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 273,576 86,217 88,717 107,841 280,766 388,261 170,831 8.15%
PBT 34,253 6,570 -10,019 1,917 30,222 45,983 14,416 15.50%
Tax -12,008 -3,902 -1,931 -3,100 -7,785 -12,114 -7,521 8.10%
NP 22,245 2,668 -11,950 -1,183 22,437 33,869 6,895 21.53%
-
NP to SH 25,240 4,519 -11,462 -862 21,854 33,933 6,318 25.93%
-
Tax Rate 35.06% 59.39% - 161.71% 25.76% 26.34% 52.17% -
Total Cost 251,331 83,549 100,667 109,024 258,329 354,392 163,936 7.37%
-
Net Worth 179,030 162,973 0 120,741 122,908 103,589 67,949 17.50%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 4,992 5,002 2,219 2,121 5,346 7,271 - -
Div Payout % 19.78% 110.70% 0.00% 0.00% 24.46% 21.43% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 179,030 162,973 0 120,741 122,908 103,589 67,949 17.50%
NOSH 331,538 332,599 246,646 215,609 53,438 52,851 51,476 36.36%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.13% 3.09% -13.47% -1.10% 7.99% 8.72% 4.04% -
ROE 14.10% 2.77% 0.00% -0.71% 17.78% 32.76% 9.30% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 82.52 25.92 35.97 50.02 525.40 734.62 331.86 -20.68%
EPS 7.61 1.36 -4.65 -0.40 40.90 64.20 12.27 -7.64%
DPS 1.50 1.50 0.90 0.98 10.00 13.76 0.00 -
NAPS 0.54 0.49 0.00 0.56 2.30 1.96 1.32 -13.82%
Adjusted Per Share Value based on latest NOSH - 215,609
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 68.15 21.48 22.10 26.86 69.94 96.72 42.55 8.15%
EPS 6.29 1.13 -2.86 -0.21 5.44 8.45 1.57 25.99%
DPS 1.24 1.25 0.55 0.53 1.33 1.81 0.00 -
NAPS 0.446 0.406 0.00 0.3008 0.3062 0.258 0.1693 17.50%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.825 0.81 1.02 0.81 0.45 0.88 0.34 -
P/RPS 1.00 3.12 2.84 1.62 0.09 0.12 0.10 46.72%
P/EPS 10.84 59.62 -21.95 -202.60 1.10 1.37 2.77 25.50%
EY 9.23 1.68 -4.56 -0.49 90.88 72.96 36.10 -20.31%
DY 1.82 1.85 0.88 1.21 22.22 15.63 0.00 -
P/NAPS 1.53 1.65 0.00 1.45 0.20 0.45 0.26 34.32%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 24/08/12 18/08/11 19/08/10 21/08/09 21/08/08 23/08/07 -
Price 1.05 0.82 0.88 0.82 0.51 0.82 0.43 -
P/RPS 1.27 3.16 2.45 1.64 0.10 0.11 0.13 46.15%
P/EPS 13.79 60.35 -18.94 -205.10 1.25 1.28 3.50 25.64%
EY 7.25 1.66 -5.28 -0.49 80.19 78.30 28.54 -20.40%
DY 1.43 1.83 1.02 1.20 19.61 16.78 0.00 -
P/NAPS 1.94 1.67 0.00 1.46 0.22 0.42 0.33 34.30%

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