[MAGNA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -35.36%
YoY- 458.53%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 379,721 464,826 157,750 273,576 86,217 88,717 107,841 23.31%
PBT 426,915 97,452 24,198 34,253 6,570 -10,019 1,917 145.99%
Tax -56,763 -47,157 -8,462 -12,008 -3,902 -1,931 -3,100 62.27%
NP 370,152 50,295 15,736 22,245 2,668 -11,950 -1,183 -
-
NP to SH 370,235 51,581 15,798 25,240 4,519 -11,462 -862 -
-
Tax Rate 13.30% 48.39% 34.97% 35.06% 59.39% - 161.71% -
Total Cost 9,569 414,531 142,014 251,331 83,549 100,667 109,024 -33.31%
-
Net Worth 331,693 232,861 187,050 179,030 162,973 0 120,741 18.32%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 332 - 3,285 4,992 5,002 2,219 2,121 -26.56%
Div Payout % 0.09% - 20.80% 19.78% 110.70% 0.00% 0.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 331,693 232,861 187,050 179,030 162,973 0 120,741 18.32%
NOSH 331,693 332,658 334,018 331,538 332,599 246,646 215,609 7.43%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 97.48% 10.82% 9.98% 8.13% 3.09% -13.47% -1.10% -
ROE 111.62% 22.15% 8.45% 14.10% 2.77% 0.00% -0.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 114.48 139.73 47.23 82.52 25.92 35.97 50.02 14.78%
EPS 111.62 15.51 4.73 7.61 1.36 -4.65 -0.40 -
DPS 0.10 0.00 1.00 1.50 1.50 0.90 0.98 -31.61%
NAPS 1.00 0.70 0.56 0.54 0.49 0.00 0.56 10.13%
Adjusted Per Share Value based on latest NOSH - 331,538
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 94.78 116.03 39.38 68.29 21.52 22.14 26.92 23.31%
EPS 92.42 12.88 3.94 6.30 1.13 -2.86 -0.22 -
DPS 0.08 0.00 0.82 1.25 1.25 0.55 0.53 -27.01%
NAPS 0.828 0.5813 0.4669 0.4469 0.4068 0.00 0.3014 18.32%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.945 1.13 1.21 0.825 0.81 1.02 0.81 -
P/RPS 0.83 0.81 2.56 1.00 3.12 2.84 1.62 -10.53%
P/EPS 0.85 7.29 25.58 10.84 59.62 -21.95 -202.60 -
EY 118.12 13.72 3.91 9.23 1.68 -4.56 -0.49 -
DY 0.11 0.00 0.83 1.82 1.85 0.88 1.21 -32.92%
P/NAPS 0.95 1.61 2.16 1.53 1.65 0.00 1.45 -6.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 19/08/15 26/08/14 22/08/13 24/08/12 18/08/11 19/08/10 -
Price 0.98 1.01 1.00 1.05 0.82 0.88 0.82 -
P/RPS 0.86 0.72 2.12 1.27 3.16 2.45 1.64 -10.19%
P/EPS 0.88 6.51 21.14 13.79 60.35 -18.94 -205.10 -
EY 113.90 15.35 4.73 7.25 1.66 -5.28 -0.49 -
DY 0.10 0.00 1.00 1.43 1.83 1.02 1.20 -33.88%
P/NAPS 0.98 1.44 1.79 1.94 1.67 0.00 1.46 -6.42%

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