[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -47.15%
YoY- 192.26%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 279,884 532,996 135,902 164,853 236,188 454,076 196,454 26.69%
PBT 55,104 98,736 20,638 29,561 45,232 103,416 33,812 38.61%
Tax -10,354 -23,328 -5,231 -7,610 -2,028 -10,404 -17,085 -28.45%
NP 44,750 75,408 15,407 21,950 43,204 93,012 16,727 93.06%
-
NP to SH 44,918 75,544 18,371 25,984 49,168 93,164 16,776 93.16%
-
Tax Rate 18.79% 23.63% 25.35% 25.74% 4.48% 10.06% 50.53% -
Total Cost 235,134 457,588 120,495 142,902 192,984 361,064 179,727 19.67%
-
Net Worth 186,326 183,197 159,747 169,895 179,639 179,673 156,533 12.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,328 - - - 4,995 -
Div Payout % - - 18.12% - - - 29.78% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 186,326 183,197 159,747 169,895 179,639 179,673 156,533 12.35%
NOSH 332,725 333,086 332,807 333,128 332,665 332,728 333,050 -0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.99% 14.15% 11.34% 13.32% 18.29% 20.48% 8.51% -
ROE 24.11% 41.24% 11.50% 15.29% 27.37% 51.85% 10.72% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.12 160.02 40.83 49.49 71.00 136.47 58.99 26.77%
EPS 13.50 22.68 5.52 7.80 14.78 28.00 5.04 93.22%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.56 0.55 0.48 0.51 0.54 0.54 0.47 12.42%
Adjusted Per Share Value based on latest NOSH - 333,071
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 69.72 132.77 33.85 41.07 58.84 113.11 48.94 26.69%
EPS 11.19 18.82 4.58 6.47 12.25 23.21 4.18 93.14%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 1.24 -
NAPS 0.4641 0.4564 0.3979 0.4232 0.4475 0.4476 0.3899 12.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.21 0.975 1.18 1.07 0.825 0.77 0.75 -
P/RPS 1.44 0.61 2.89 2.16 1.16 0.56 1.27 8.76%
P/EPS 8.96 4.30 21.38 13.72 5.58 2.75 14.89 -28.79%
EY 11.16 23.26 4.68 7.29 17.92 36.36 6.72 40.36%
DY 0.00 0.00 0.85 0.00 0.00 0.00 2.00 -
P/NAPS 2.16 1.77 2.46 2.10 1.53 1.43 1.60 22.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 26/02/14 18/11/13 22/08/13 28/05/13 25/02/13 -
Price 1.00 0.92 1.03 1.28 1.05 0.775 0.77 -
P/RPS 1.19 0.57 2.52 2.59 1.48 0.57 1.31 -6.22%
P/EPS 7.41 4.06 18.66 16.41 7.10 2.77 15.29 -38.38%
EY 13.50 24.65 5.36 6.09 14.08 36.13 6.54 62.33%
DY 0.00 0.00 0.97 0.00 0.00 0.00 1.95 -
P/NAPS 1.79 1.67 2.15 2.51 1.94 1.44 1.64 6.02%

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