[MAGNA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -82.74%
YoY- 106.67%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 712,647 152,872 273,978 83,929 61,657 97,028 259,897 18.29%
PBT 227,029 1,325 35,809 11,269 -11,674 -1,415 26,431 43.08%
Tax -69,550 -1,722 -9,194 -12,190 -247 -3,086 -7,789 44.01%
NP 157,479 -397 26,615 -921 -11,921 -4,501 18,642 42.68%
-
NP to SH 158,023 -178 29,596 780 -11,699 -4,201 18,571 42.85%
-
Tax Rate 30.63% 129.96% 25.68% 108.17% - - 29.47% -
Total Cost 555,168 153,269 247,363 84,850 73,578 101,529 241,255 14.89%
-
Net Worth 316,234 159,787 169,866 146,439 0 119,643 118,069 17.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 166 3,285 4,992 5,002 2,219 2,121 5,346 -43.92%
Div Payout % 0.11% 0.00% 16.87% 641.33% 0.00% 0.00% 28.79% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 316,234 159,787 169,866 146,439 0 119,643 118,069 17.83%
NOSH 332,878 332,890 333,071 332,816 339,230 230,084 53,425 35.63%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.10% -0.26% 9.71% -1.10% -19.33% -4.64% 7.17% -
ROE 49.97% -0.11% 17.42% 0.53% 0.00% -3.51% 15.73% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 214.09 45.92 82.26 25.22 18.18 42.17 486.47 -12.77%
EPS 47.47 -0.05 8.89 0.23 -3.45 -1.83 34.76 5.32%
DPS 0.05 1.00 1.50 1.50 0.65 0.92 10.00 -58.63%
NAPS 0.95 0.48 0.51 0.44 0.00 0.52 2.21 -13.12%
Adjusted Per Share Value based on latest NOSH - 332,816
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 177.89 38.16 68.39 20.95 15.39 24.22 64.87 18.29%
EPS 39.44 -0.04 7.39 0.19 -2.92 -1.05 4.64 42.83%
DPS 0.04 0.82 1.25 1.25 0.55 0.53 1.33 -44.21%
NAPS 0.7894 0.3989 0.424 0.3655 0.00 0.2986 0.2947 17.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.88 0.995 1.07 0.79 0.77 0.82 0.56 -
P/RPS 0.41 2.17 1.30 3.13 4.24 1.94 0.12 22.71%
P/EPS 1.85 -1,860.82 12.04 337.08 -22.33 -44.91 1.61 2.34%
EY 53.95 -0.05 8.30 0.30 -4.48 -2.23 62.07 -2.30%
DY 0.06 1.01 1.40 1.90 0.85 1.12 17.86 -61.28%
P/NAPS 0.93 2.07 2.10 1.80 0.00 1.58 0.25 24.46%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 18/11/14 18/11/13 26/11/12 22/11/11 25/11/10 24/11/09 -
Price 1.00 0.93 1.28 0.78 0.81 0.78 0.74 -
P/RPS 0.47 2.03 1.56 3.09 4.46 1.85 0.15 20.95%
P/EPS 2.11 -1,739.26 14.41 332.82 -23.49 -42.72 2.13 -0.15%
EY 47.47 -0.06 6.94 0.30 -4.26 -2.34 46.97 0.17%
DY 0.05 1.08 1.17 1.92 0.81 1.18 13.51 -60.65%
P/NAPS 1.05 1.94 2.51 1.77 0.00 1.50 0.33 21.26%

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