[MAGNA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2050.77%
YoY- 274.35%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 273,978 273,576 304,689 196,454 83,929 86,217 64,740 161.40%
PBT 35,809 34,253 57,462 33,812 11,269 6,570 -11,190 -
Tax -9,194 -12,008 -18,513 -17,085 -12,190 -3,902 -147 1471.68%
NP 26,615 22,245 38,949 16,727 -921 2,668 -11,337 -
-
NP to SH 29,596 25,240 39,047 16,776 780 4,519 -9,528 -
-
Tax Rate 25.68% 35.06% 32.22% 50.53% 108.17% 59.39% - -
Total Cost 247,363 251,331 265,740 179,727 84,850 83,549 76,077 119.31%
-
Net Worth 169,866 179,030 179,673 156,434 146,439 162,973 144,774 11.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,992 4,992 4,992 4,992 5,002 5,002 5,002 -0.13%
Div Payout % 16.87% 19.78% 12.79% 29.76% 641.33% 110.70% 0.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 169,866 179,030 179,673 156,434 146,439 162,973 144,774 11.23%
NOSH 333,071 331,538 332,728 332,839 332,816 332,599 329,032 0.81%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.71% 8.13% 12.78% 8.51% -1.10% 3.09% -17.51% -
ROE 17.42% 14.10% 21.73% 10.72% 0.53% 2.77% -6.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 82.26 82.52 91.57 59.02 25.22 25.92 19.68 159.25%
EPS 8.89 7.61 11.74 5.04 0.23 1.36 -2.90 -
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.52 -0.87%
NAPS 0.51 0.54 0.54 0.47 0.44 0.49 0.44 10.33%
Adjusted Per Share Value based on latest NOSH - 332,839
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.25 68.15 75.90 48.94 20.91 21.48 16.13 161.37%
EPS 7.37 6.29 9.73 4.18 0.19 1.13 -2.37 -
DPS 1.24 1.24 1.24 1.24 1.25 1.25 1.25 -0.53%
NAPS 0.4231 0.446 0.4476 0.3897 0.3648 0.406 0.3606 11.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.07 0.825 0.77 0.75 0.79 0.81 0.83 -
P/RPS 1.30 1.00 0.84 1.27 3.13 3.12 4.22 -54.35%
P/EPS 12.04 10.84 6.56 14.88 337.08 59.62 -28.66 -
EY 8.30 9.23 15.24 6.72 0.30 1.68 -3.49 -
DY 1.40 1.82 1.95 2.00 1.90 1.85 1.83 -16.33%
P/NAPS 2.10 1.53 1.43 1.60 1.80 1.65 1.89 7.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 22/08/13 28/05/13 25/02/13 26/11/12 24/08/12 30/05/12 -
Price 1.28 1.05 0.775 0.77 0.78 0.82 0.83 -
P/RPS 1.56 1.27 0.85 1.30 3.09 3.16 4.22 -48.46%
P/EPS 14.41 13.79 6.60 15.28 332.82 60.35 -28.66 -
EY 6.94 7.25 15.14 6.55 0.30 1.66 -3.49 -
DY 1.17 1.43 1.94 1.95 1.92 1.83 1.83 -25.76%
P/NAPS 2.51 1.94 1.44 1.64 1.77 1.67 1.89 20.79%

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