[MAGNA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -64.32%
YoY- -75.36%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 196,454 66,535 116,293 192,953 280,632 344,439 101,607 11.60%
PBT 33,812 -12,556 -10,682 11,442 37,480 37,634 1,393 70.07%
Tax -17,085 1,120 -2,144 -4,772 -10,198 -10,765 -4,037 27.15%
NP 16,727 -11,436 -12,826 6,670 27,282 26,869 -2,644 -
-
NP to SH 16,776 -9,622 -12,410 6,626 26,888 26,580 -1,928 -
-
Tax Rate 50.53% - - 41.71% 27.21% 28.60% 289.81% -
Total Cost 179,727 77,971 129,119 186,283 253,350 317,570 104,251 9.49%
-
Net Worth 156,434 130,061 108,774 117,226 114,405 88,772 47,114 22.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,992 5,002 2,219 4,794 2,673 3,612 - -
Div Payout % 29.76% 0.00% 0.00% 72.36% 9.94% 13.59% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 156,434 130,061 108,774 117,226 114,405 88,772 47,114 22.11%
NOSH 332,839 333,490 221,987 53,043 53,460 51,611 47,114 38.47%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.51% -17.19% -11.03% 3.46% 9.72% 7.80% -2.60% -
ROE 10.72% -7.40% -11.41% 5.65% 23.50% 29.94% -4.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 59.02 19.95 52.39 363.76 524.93 667.36 215.66 -19.40%
EPS 5.04 -2.89 -5.59 12.49 50.30 51.50 -4.09 -
DPS 1.50 1.50 1.00 9.00 5.00 7.00 0.00 -
NAPS 0.47 0.39 0.49 2.21 2.14 1.72 1.00 -11.81%
Adjusted Per Share Value based on latest NOSH - 53,043
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.94 16.57 28.97 48.07 69.91 85.80 25.31 11.60%
EPS 4.18 -2.40 -3.09 1.65 6.70 6.62 -0.48 -
DPS 1.24 1.25 0.55 1.19 0.67 0.90 0.00 -
NAPS 0.3897 0.324 0.271 0.292 0.285 0.2211 0.1174 22.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.75 0.82 0.86 0.75 0.55 1.25 0.25 -
P/RPS 1.27 4.11 1.64 0.21 0.10 0.19 0.12 48.12%
P/EPS 14.88 -28.42 -15.38 6.00 1.09 2.43 -6.11 -
EY 6.72 -3.52 -6.50 16.66 91.45 41.20 -16.37 -
DY 2.00 1.83 1.16 12.00 9.09 5.60 0.00 -
P/NAPS 1.60 2.10 1.76 0.34 0.26 0.73 0.25 36.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 25/02/11 24/02/10 19/02/09 27/02/08 27/02/07 -
Price 0.77 0.86 0.82 0.91 0.55 1.27 0.34 -
P/RPS 1.30 4.31 1.57 0.25 0.10 0.19 0.16 41.74%
P/EPS 15.28 -29.81 -14.67 7.28 1.09 2.47 -8.31 -
EY 6.55 -3.35 -6.82 13.73 91.45 40.55 -12.04 -
DY 1.95 1.74 1.22 9.89 9.09 5.51 0.00 -
P/NAPS 1.64 2.21 1.67 0.41 0.26 0.74 0.34 29.95%

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