[MAGNA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -387.35%
YoY- -122.62%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 273,978 83,929 61,657 97,028 259,897 368,966 250,635 1.49%
PBT 35,809 11,269 -11,674 -1,415 26,431 38,841 26,631 5.05%
Tax -9,194 -12,190 -247 -3,086 -7,789 -11,797 -8,752 0.82%
NP 26,615 -921 -11,921 -4,501 18,642 27,044 17,879 6.84%
-
NP to SH 29,596 780 -11,699 -4,201 18,571 27,731 16,372 10.36%
-
Tax Rate 25.68% 108.17% - - 29.47% 30.37% 32.86% -
Total Cost 247,363 84,850 73,578 101,529 241,255 341,922 232,756 1.01%
-
Net Worth 169,866 146,439 0 119,643 118,069 102,283 75,179 14.53%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,992 5,002 2,219 2,121 5,346 7,271 - -
Div Payout % 16.87% 641.33% 0.00% 0.00% 28.79% 26.22% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 169,866 146,439 0 119,643 118,069 102,283 75,179 14.53%
NOSH 333,071 332,816 339,230 230,084 53,425 53,551 51,492 36.46%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.71% -1.10% -19.33% -4.64% 7.17% 7.33% 7.13% -
ROE 17.42% 0.53% 0.00% -3.51% 15.73% 27.11% 21.78% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 82.26 25.22 18.18 42.17 486.47 688.99 486.74 -25.62%
EPS 8.89 0.23 -3.45 -1.83 34.76 51.78 31.79 -19.11%
DPS 1.50 1.50 0.65 0.92 10.00 13.58 0.00 -
NAPS 0.51 0.44 0.00 0.52 2.21 1.91 1.46 -16.06%
Adjusted Per Share Value based on latest NOSH - 230,084
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 68.39 20.95 15.39 24.22 64.87 92.10 62.56 1.49%
EPS 7.39 0.19 -2.92 -1.05 4.64 6.92 4.09 10.35%
DPS 1.25 1.25 0.55 0.53 1.33 1.82 0.00 -
NAPS 0.424 0.3655 0.00 0.2986 0.2947 0.2553 0.1877 14.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.07 0.79 0.77 0.82 0.56 0.80 0.58 -
P/RPS 1.30 3.13 4.24 1.94 0.12 0.12 0.12 48.69%
P/EPS 12.04 337.08 -22.33 -44.91 1.61 1.54 1.82 36.97%
EY 8.30 0.30 -4.48 -2.23 62.07 64.73 54.82 -26.97%
DY 1.40 1.90 0.85 1.12 17.86 16.97 0.00 -
P/NAPS 2.10 1.80 0.00 1.58 0.25 0.42 0.40 31.80%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 26/11/12 22/11/11 25/11/10 24/11/09 20/11/08 22/11/07 -
Price 1.28 0.78 0.81 0.78 0.74 0.49 0.94 -
P/RPS 1.56 3.09 4.46 1.85 0.15 0.07 0.19 41.98%
P/EPS 14.41 332.82 -23.49 -42.72 2.13 0.95 2.96 30.15%
EY 6.94 0.30 -4.26 -2.34 46.97 105.68 33.82 -23.18%
DY 1.17 1.92 0.81 1.18 13.51 27.71 0.00 -
P/NAPS 2.51 1.77 0.00 1.50 0.33 0.26 0.64 25.55%

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