[MAGNA] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 158.5%
YoY- 3092.58%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 38,133 100,959 142,730 795,510 142,553 135,902 196,454 -23.89%
PBT -26,105 13,885 66,633 493,622 -7,021 19,261 33,812 -
Tax -28,992 -2,609 -2,852 -85,125 -7,992 -4,299 -17,085 9.20%
NP -55,097 11,276 63,781 408,497 -15,013 14,962 16,727 -
-
NP to SH -53,656 13,279 44,210 408,487 -13,650 17,922 16,776 -
-
Tax Rate - 18.79% 4.28% 17.24% - 22.32% 50.53% -
Total Cost 93,230 89,683 78,949 387,013 157,566 120,940 179,727 -10.35%
-
Net Worth 524,578 594,301 599,383 333,051 143,082 157,694 156,434 22.33%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,827 - - 332 - 3,285 4,992 -9.03%
Div Payout % 0.00% - - 0.08% - 18.33% 29.76% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 524,578 594,301 599,383 333,051 143,082 157,694 156,434 22.33%
NOSH 334,912 334,912 331,151 333,051 332,751 328,529 332,839 0.10%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -144.49% 11.17% 44.69% 51.35% -10.53% 11.01% 8.51% -
ROE -10.23% 2.23% 7.38% 122.65% -9.54% 11.37% 10.72% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.49 30.41 43.10 238.85 42.84 41.37 59.02 -23.86%
EPS -16.16 4.00 13.35 122.65 -4.10 5.46 5.04 -
DPS 0.85 0.00 0.00 0.10 0.00 1.00 1.50 -9.02%
NAPS 1.58 1.79 1.81 1.00 0.43 0.48 0.47 22.38%
Adjusted Per Share Value based on latest NOSH - 333,051
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.50 25.15 35.55 198.17 35.51 33.85 48.94 -23.89%
EPS -13.37 3.31 11.01 101.76 -3.40 4.46 4.18 -
DPS 0.70 0.00 0.00 0.08 0.00 0.82 1.24 -9.08%
NAPS 1.3067 1.4804 1.4931 0.8296 0.3564 0.3928 0.3897 22.33%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.935 1.27 1.33 1.03 0.84 1.18 0.75 -
P/RPS 8.14 4.18 3.09 0.43 1.96 2.85 1.27 36.27%
P/EPS -5.79 31.75 9.96 0.84 -20.48 21.63 14.88 -
EY -17.28 3.15 10.04 119.08 -4.88 4.62 6.72 -
DY 0.91 0.00 0.00 0.10 0.00 0.85 2.00 -12.29%
P/NAPS 0.59 0.71 0.73 1.03 1.95 2.46 1.60 -15.31%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 24/02/17 24/02/16 26/02/15 26/02/14 25/02/13 -
Price 0.88 1.26 1.64 1.03 0.945 1.03 0.77 -
P/RPS 7.66 4.14 3.81 0.43 2.21 2.49 1.30 34.37%
P/EPS -5.45 31.50 12.28 0.84 -23.04 18.88 15.28 -
EY -18.36 3.17 8.14 119.08 -4.34 5.30 6.55 -
DY 0.97 0.00 0.00 0.10 0.00 0.97 1.95 -10.98%
P/NAPS 0.56 0.70 0.91 1.03 2.20 2.15 1.64 -16.38%

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