[MAGNA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2050.77%
YoY- 274.35%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 795,510 142,553 135,902 196,454 66,535 116,293 192,953 26.61%
PBT 493,622 -7,021 19,261 33,812 -12,556 -10,682 11,442 87.22%
Tax -85,125 -7,992 -4,299 -17,085 1,120 -2,144 -4,772 61.60%
NP 408,497 -15,013 14,962 16,727 -11,436 -12,826 6,670 98.47%
-
NP to SH 408,487 -13,650 17,922 16,776 -9,622 -12,410 6,626 98.69%
-
Tax Rate 17.24% - 22.32% 50.53% - - 41.71% -
Total Cost 387,013 157,566 120,940 179,727 77,971 129,119 186,283 12.95%
-
Net Worth 333,051 143,082 157,694 156,434 130,061 108,774 117,226 18.99%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 332 - 3,285 4,992 5,002 2,219 4,794 -35.90%
Div Payout % 0.08% - 18.33% 29.76% 0.00% 0.00% 72.36% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 333,051 143,082 157,694 156,434 130,061 108,774 117,226 18.99%
NOSH 333,051 332,751 328,529 332,839 333,490 221,987 53,043 35.80%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 51.35% -10.53% 11.01% 8.51% -17.19% -11.03% 3.46% -
ROE 122.65% -9.54% 11.37% 10.72% -7.40% -11.41% 5.65% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 238.85 42.84 41.37 59.02 19.95 52.39 363.76 -6.76%
EPS 122.65 -4.10 5.46 5.04 -2.89 -5.59 12.49 46.31%
DPS 0.10 0.00 1.00 1.50 1.50 1.00 9.00 -52.74%
NAPS 1.00 0.43 0.48 0.47 0.39 0.49 2.21 -12.37%
Adjusted Per Share Value based on latest NOSH - 332,839
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 198.57 35.58 33.92 49.04 16.61 29.03 48.16 26.61%
EPS 101.96 -3.41 4.47 4.19 -2.40 -3.10 1.65 98.77%
DPS 0.08 0.00 0.82 1.25 1.25 0.55 1.20 -36.30%
NAPS 0.8313 0.3572 0.3936 0.3905 0.3247 0.2715 0.2926 18.99%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.03 0.84 1.18 0.75 0.82 0.86 0.75 -
P/RPS 0.43 1.96 2.85 1.27 4.11 1.64 0.21 12.68%
P/EPS 0.84 -20.48 21.63 14.88 -28.42 -15.38 6.00 -27.93%
EY 119.08 -4.88 4.62 6.72 -3.52 -6.50 16.66 38.77%
DY 0.10 0.00 0.85 2.00 1.83 1.16 12.00 -54.95%
P/NAPS 1.03 1.95 2.46 1.60 2.10 1.76 0.34 20.27%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 26/02/14 25/02/13 22/02/12 25/02/11 24/02/10 -
Price 1.03 0.945 1.03 0.77 0.86 0.82 0.91 -
P/RPS 0.43 2.21 2.49 1.30 4.31 1.57 0.25 9.45%
P/EPS 0.84 -23.04 18.88 15.28 -29.81 -14.67 7.28 -30.21%
EY 119.08 -4.34 5.30 6.55 -3.35 -6.82 13.73 43.31%
DY 0.10 0.00 0.97 1.95 1.74 1.22 9.89 -53.48%
P/NAPS 1.03 2.20 2.15 1.64 2.21 1.67 0.41 16.58%

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