[MAGNA] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -195.41%
YoY- -287.29%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 135,902 196,454 66,535 116,293 192,953 280,632 344,439 -14.34%
PBT 19,261 33,812 -12,556 -10,682 11,442 37,480 37,634 -10.55%
Tax -4,299 -17,085 1,120 -2,144 -4,772 -10,198 -10,765 -14.17%
NP 14,962 16,727 -11,436 -12,826 6,670 27,282 26,869 -9.28%
-
NP to SH 17,922 16,776 -9,622 -12,410 6,626 26,888 26,580 -6.35%
-
Tax Rate 22.32% 50.53% - - 41.71% 27.21% 28.60% -
Total Cost 120,940 179,727 77,971 129,119 186,283 253,350 317,570 -14.84%
-
Net Worth 157,694 156,434 130,061 108,774 117,226 114,405 88,772 10.04%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,285 4,992 5,002 2,219 4,794 2,673 3,612 -1.56%
Div Payout % 18.33% 29.76% 0.00% 0.00% 72.36% 9.94% 13.59% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 157,694 156,434 130,061 108,774 117,226 114,405 88,772 10.04%
NOSH 328,529 332,839 333,490 221,987 53,043 53,460 51,611 36.09%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.01% 8.51% -17.19% -11.03% 3.46% 9.72% 7.80% -
ROE 11.37% 10.72% -7.40% -11.41% 5.65% 23.50% 29.94% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 41.37 59.02 19.95 52.39 363.76 524.93 667.36 -37.06%
EPS 5.46 5.04 -2.89 -5.59 12.49 50.30 51.50 -31.18%
DPS 1.00 1.50 1.50 1.00 9.00 5.00 7.00 -27.67%
NAPS 0.48 0.47 0.39 0.49 2.21 2.14 1.72 -19.14%
Adjusted Per Share Value based on latest NOSH - 221,987
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 33.85 48.94 16.57 28.97 48.07 69.91 85.80 -14.34%
EPS 4.46 4.18 -2.40 -3.09 1.65 6.70 6.62 -6.36%
DPS 0.82 1.24 1.25 0.55 1.19 0.67 0.90 -1.53%
NAPS 0.3928 0.3897 0.324 0.271 0.292 0.285 0.2211 10.04%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.18 0.75 0.82 0.86 0.75 0.55 1.25 -
P/RPS 2.85 1.27 4.11 1.64 0.21 0.10 0.19 56.97%
P/EPS 21.63 14.88 -28.42 -15.38 6.00 1.09 2.43 43.91%
EY 4.62 6.72 -3.52 -6.50 16.66 91.45 41.20 -30.53%
DY 0.85 2.00 1.83 1.16 12.00 9.09 5.60 -26.94%
P/NAPS 2.46 1.60 2.10 1.76 0.34 0.26 0.73 22.42%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 25/02/13 22/02/12 25/02/11 24/02/10 19/02/09 27/02/08 -
Price 1.03 0.77 0.86 0.82 0.91 0.55 1.27 -
P/RPS 2.49 1.30 4.31 1.57 0.25 0.10 0.19 53.48%
P/EPS 18.88 15.28 -29.81 -14.67 7.28 1.09 2.47 40.30%
EY 5.30 6.55 -3.35 -6.82 13.73 91.45 40.55 -28.73%
DY 0.97 1.95 1.74 1.22 9.89 9.09 5.51 -25.11%
P/NAPS 2.15 1.64 2.21 1.67 0.41 0.26 0.74 19.43%

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