[MAGNA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -31.83%
YoY- -81.27%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 304,689 64,740 105,228 150,019 293,433 367,332 114,807 17.64%
PBT 57,462 -11,190 -9,998 8,330 34,733 41,556 3,277 61.11%
Tax -18,513 -147 -2,012 -3,966 -10,384 -10,412 -4,931 24.64%
NP 38,949 -11,337 -12,010 4,364 24,349 31,144 -1,654 -
-
NP to SH 39,047 -9,528 -11,631 4,517 24,116 30,602 -1,102 -
-
Tax Rate 32.22% - - 47.61% 29.90% 25.06% 150.47% -
Total Cost 265,740 76,077 117,238 145,655 269,084 336,188 116,461 14.72%
-
Net Worth 179,673 144,774 0 115,500 116,542 94,078 62,939 19.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,992 5,002 2,219 2,121 5,346 7,271 - -
Div Payout % 12.79% 0.00% 0.00% 46.97% 22.17% 23.76% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 179,673 144,774 0 115,500 116,542 94,078 62,939 19.08%
NOSH 332,728 329,032 246,250 209,999 53,459 52,266 51,589 36.39%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.78% -17.51% -11.41% 2.91% 8.30% 8.48% -1.44% -
ROE 21.73% -6.58% 0.00% 3.91% 20.69% 32.53% -1.75% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 91.57 19.68 42.73 71.44 548.89 702.81 222.54 -13.74%
EPS 11.74 -2.90 -4.72 2.15 45.11 58.55 -2.14 -
DPS 1.50 1.52 0.90 1.01 10.00 14.00 0.00 -
NAPS 0.54 0.44 0.00 0.55 2.18 1.80 1.22 -12.69%
Adjusted Per Share Value based on latest NOSH - 209,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 76.05 16.16 26.27 37.45 73.24 91.69 28.66 17.64%
EPS 9.75 -2.38 -2.90 1.13 6.02 7.64 -0.28 -
DPS 1.25 1.25 0.55 0.53 1.33 1.82 0.00 -
NAPS 0.4485 0.3614 0.00 0.2883 0.2909 0.2348 0.1571 19.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.77 0.83 0.815 0.98 0.52 1.09 0.37 -
P/RPS 0.84 4.22 1.91 1.37 0.09 0.16 0.17 30.47%
P/EPS 6.56 -28.66 -17.26 45.56 1.15 1.86 -17.32 -
EY 15.24 -3.49 -5.80 2.19 86.75 53.72 -5.77 -
DY 1.95 1.83 1.11 1.03 19.23 12.84 0.00 -
P/NAPS 1.43 1.89 0.00 1.78 0.24 0.61 0.30 29.69%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 30/05/12 24/05/11 26/05/10 22/05/09 22/05/08 24/05/07 -
Price 0.775 0.83 0.80 0.86 0.56 1.14 0.34 -
P/RPS 0.85 4.22 1.87 1.20 0.10 0.16 0.15 33.48%
P/EPS 6.60 -28.66 -16.94 39.98 1.24 1.95 -15.92 -
EY 15.14 -3.49 -5.90 2.50 80.55 51.36 -6.28 -
DY 1.94 1.83 1.13 1.17 17.86 12.28 0.00 -
P/NAPS 1.44 1.89 0.00 1.56 0.26 0.63 0.28 31.34%

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