[MAGNA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 17.26%
YoY- 3694.36%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 174,298 712,647 152,872 273,978 83,929 61,657 97,028 10.24%
PBT 327,657 227,029 1,325 35,809 11,269 -11,674 -1,415 -
Tax -39,637 -69,550 -1,722 -9,194 -12,190 -247 -3,086 52.97%
NP 288,020 157,479 -397 26,615 -921 -11,921 -4,501 -
-
NP to SH 288,613 158,023 -178 29,596 780 -11,699 -4,201 -
-
Tax Rate 12.10% 30.63% 129.96% 25.68% 108.17% - - -
Total Cost -113,722 555,168 153,269 247,363 84,850 73,578 101,529 -
-
Net Worth 606,977 316,234 159,787 169,866 146,439 0 119,643 31.05%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 166 166 3,285 4,992 5,002 2,219 2,121 -34.57%
Div Payout % 0.06% 0.11% 0.00% 16.87% 641.33% 0.00% 0.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 606,977 316,234 159,787 169,866 146,439 0 119,643 31.05%
NOSH 331,681 332,878 332,890 333,071 332,816 339,230 230,084 6.27%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 165.25% 22.10% -0.26% 9.71% -1.10% -19.33% -4.64% -
ROE 47.55% 49.97% -0.11% 17.42% 0.53% 0.00% -3.51% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 52.55 214.09 45.92 82.26 25.22 18.18 42.17 3.73%
EPS 87.02 47.47 -0.05 8.89 0.23 -3.45 -1.83 -
DPS 0.05 0.05 1.00 1.50 1.50 0.65 0.92 -38.42%
NAPS 1.83 0.95 0.48 0.51 0.44 0.00 0.52 23.30%
Adjusted Per Share Value based on latest NOSH - 333,071
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.51 177.89 38.16 68.39 20.95 15.39 24.22 10.24%
EPS 72.04 39.44 -0.04 7.39 0.19 -2.92 -1.05 -
DPS 0.04 0.04 0.82 1.25 1.25 0.55 0.53 -34.96%
NAPS 1.5151 0.7894 0.3989 0.424 0.3655 0.00 0.2986 31.05%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.09 0.88 0.995 1.07 0.79 0.77 0.82 -
P/RPS 2.07 0.41 2.17 1.30 3.13 4.24 1.94 1.08%
P/EPS 1.25 1.85 -1,860.82 12.04 337.08 -22.33 -44.91 -
EY 79.83 53.95 -0.05 8.30 0.30 -4.48 -2.23 -
DY 0.05 0.06 1.01 1.40 1.90 0.85 1.12 -40.41%
P/NAPS 0.60 0.93 2.07 2.10 1.80 0.00 1.58 -14.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 17/11/15 18/11/14 18/11/13 26/11/12 22/11/11 25/11/10 -
Price 0.98 1.00 0.93 1.28 0.78 0.81 0.78 -
P/RPS 1.86 0.47 2.03 1.56 3.09 4.46 1.85 0.08%
P/EPS 1.13 2.11 -1,739.26 14.41 332.82 -23.49 -42.72 -
EY 88.79 47.47 -0.06 6.94 0.30 -4.26 -2.34 -
DY 0.05 0.05 1.08 1.17 1.92 0.81 1.18 -40.92%
P/NAPS 0.54 1.05 1.94 2.51 1.77 0.00 1.50 -15.64%

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