[MAGNA] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 335.42%
YoY- 137.74%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 104,230 127,816 429,474 399,888 155,632 304,689 64,740 8.25%
PBT 12,234 61,216 402,912 68,543 18,091 57,462 -11,190 -
Tax 273 -1,269 -53,372 -37,954 -7,530 -18,513 -147 -
NP 12,507 59,947 349,540 30,589 10,561 38,949 -11,337 -
-
NP to SH 14,396 40,759 349,366 32,135 13,517 39,047 -9,528 -
-
Tax Rate -2.23% 2.07% 13.25% 55.37% 41.62% 32.22% - -
Total Cost 91,723 67,869 79,934 369,299 145,071 265,740 76,077 3.16%
-
Net Worth 592,076 609,709 354,317 206,361 183,197 179,673 144,774 26.44%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,827 1,765 332 - 3,285 4,992 5,002 -9.06%
Div Payout % 19.64% 4.33% 0.10% - 24.30% 12.79% 0.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 592,076 609,709 354,317 206,361 183,197 179,673 144,774 26.44%
NOSH 334,912 333,174 331,137 332,840 333,086 332,728 329,032 0.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.00% 46.90% 81.39% 7.65% 6.79% 12.78% -17.51% -
ROE 2.43% 6.68% 98.60% 15.57% 7.38% 21.73% -6.58% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 31.34 38.36 129.70 120.14 46.72 91.57 19.68 8.05%
EPS 4.33 12.23 105.50 9.65 4.06 11.74 -2.90 -
DPS 0.85 0.53 0.10 0.00 1.00 1.50 1.52 -9.22%
NAPS 1.78 1.83 1.07 0.62 0.55 0.54 0.44 26.21%
Adjusted Per Share Value based on latest NOSH - 332,840
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.02 31.90 107.20 99.82 38.85 76.05 16.16 8.25%
EPS 3.59 10.17 87.21 8.02 3.37 9.75 -2.38 -
DPS 0.71 0.44 0.08 0.00 0.82 1.25 1.25 -8.99%
NAPS 1.4779 1.5219 0.8844 0.5151 0.4573 0.4485 0.3614 26.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.07 1.53 1.02 0.875 0.975 0.77 0.83 -
P/RPS 3.41 3.99 0.79 0.73 2.09 0.84 4.22 -3.48%
P/EPS 24.72 12.51 0.97 9.06 24.03 6.56 -28.66 -
EY 4.04 8.00 103.44 11.03 4.16 15.24 -3.49 -
DY 0.79 0.35 0.10 0.00 1.03 1.95 1.83 -13.05%
P/NAPS 0.60 0.84 0.95 1.41 1.77 1.43 1.89 -17.39%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 24/05/17 27/05/16 11/05/15 29/05/14 28/05/13 30/05/12 -
Price 1.15 1.52 1.00 1.11 0.92 0.775 0.83 -
P/RPS 3.67 3.96 0.77 0.92 1.97 0.85 4.22 -2.29%
P/EPS 26.57 12.42 0.95 11.50 22.67 6.60 -28.66 -
EY 3.76 8.05 105.50 8.70 4.41 15.14 -3.49 -
DY 0.74 0.35 0.10 0.00 1.09 1.94 1.83 -14.00%
P/NAPS 0.65 0.83 0.93 1.79 1.67 1.44 1.89 -16.29%

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