[MAGNA] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -11.69%
YoY- 39.13%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 85,350 2,894 20,608 24,141 35,315 104,230 127,816 -6.50%
PBT 48,894 8,980 -134,395 -35,267 -31,857 12,234 61,216 -3.67%
Tax -250 381 -18,256 -3,082 -29,663 273 -1,269 -23.71%
NP 48,644 9,361 -152,651 -38,349 -61,520 12,507 59,947 -3.42%
-
NP to SH 45,603 11,054 -150,586 -36,553 -60,053 14,396 40,759 1.88%
-
Tax Rate 0.51% -4.24% - - - -2.23% 2.07% -
Total Cost 36,706 -6,467 173,259 62,490 96,835 91,723 67,869 -9.73%
-
Net Worth 415,119 416,266 342,605 485,635 517,938 592,076 609,709 -6.20%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - 2,827 1,765 -
Div Payout % - - - - - 19.64% 4.33% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 415,119 416,266 342,605 485,635 517,938 592,076 609,709 -6.20%
NOSH 401,438 401,438 334,912 334,912 334,912 334,912 333,174 3.15%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 56.99% 323.46% -740.74% -158.85% -174.20% 12.00% 46.90% -
ROE 10.99% 2.66% -43.95% -7.53% -11.59% 2.43% 6.68% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.38 0.80 6.20 7.26 10.64 31.34 38.36 -9.27%
EPS 11.42 3.05 -45.27 -10.99 -18.09 4.33 12.23 -1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.53 -
NAPS 1.04 1.15 1.03 1.46 1.56 1.78 1.83 -8.98%
Adjusted Per Share Value based on latest NOSH - 334,912
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.26 0.72 5.13 6.01 8.80 25.96 31.84 -6.50%
EPS 11.36 2.75 -37.51 -9.11 -14.96 3.59 10.15 1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.44 -
NAPS 1.0341 1.0369 0.8534 1.2097 1.2902 1.4749 1.5188 -6.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.445 0.435 0.59 0.845 0.89 1.07 1.53 -
P/RPS 2.08 54.41 9.52 11.64 8.37 3.41 3.99 -10.28%
P/EPS 3.89 14.24 -1.30 -7.69 -4.92 24.72 12.51 -17.68%
EY 25.67 7.02 -76.73 -13.00 -20.32 4.04 8.00 21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.79 0.35 -
P/NAPS 0.43 0.38 0.57 0.58 0.57 0.60 0.84 -10.55%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 25/05/22 25/06/21 24/06/20 16/05/19 17/05/18 24/05/17 -
Price 0.41 0.40 0.64 0.82 0.82 1.15 1.52 -
P/RPS 1.92 50.03 10.33 11.30 7.71 3.67 3.96 -11.36%
P/EPS 3.59 13.10 -1.41 -7.46 -4.53 26.57 12.42 -18.67%
EY 27.87 7.63 -70.74 -13.40 -22.06 3.76 8.05 22.98%
DY 0.00 0.00 0.00 0.00 0.00 0.74 0.35 -
P/NAPS 0.39 0.35 0.62 0.56 0.53 0.65 0.83 -11.82%

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