[MAGNA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.31%
YoY- -21.19%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 192,953 259,897 280,766 293,433 280,632 368,966 388,261 -37.17%
PBT 11,442 26,431 30,222 34,733 37,480 38,841 45,983 -60.33%
Tax -4,772 -7,789 -7,785 -10,384 -10,198 -11,797 -12,114 -46.17%
NP 6,670 18,642 22,437 24,349 27,282 27,044 33,869 -66.05%
-
NP to SH 6,626 18,571 21,854 24,116 26,888 27,731 33,933 -66.24%
-
Tax Rate 41.71% 29.47% 25.76% 29.90% 27.21% 30.37% 26.34% -
Total Cost 186,283 241,255 258,329 269,084 253,350 341,922 354,392 -34.79%
-
Net Worth 117,226 118,069 122,908 116,542 114,405 102,283 103,589 8.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,794 5,346 5,346 5,346 2,673 7,271 7,271 -24.18%
Div Payout % 72.36% 28.79% 24.46% 22.17% 9.94% 26.22% 21.43% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 117,226 118,069 122,908 116,542 114,405 102,283 103,589 8.56%
NOSH 53,043 53,425 53,438 53,459 53,460 53,551 52,851 0.24%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.46% 7.17% 7.99% 8.30% 9.72% 7.33% 8.72% -
ROE 5.65% 15.73% 17.78% 20.69% 23.50% 27.11% 32.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 363.76 486.47 525.40 548.89 524.93 688.99 734.62 -37.33%
EPS 12.49 34.76 40.90 45.11 50.30 51.78 64.20 -66.32%
DPS 9.00 10.00 10.00 10.00 5.00 13.58 13.76 -24.59%
NAPS 2.21 2.21 2.30 2.18 2.14 1.91 1.96 8.30%
Adjusted Per Share Value based on latest NOSH - 53,459
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.07 64.74 69.94 73.10 69.91 91.91 96.72 -37.17%
EPS 1.65 4.63 5.44 6.01 6.70 6.91 8.45 -66.24%
DPS 1.19 1.33 1.33 1.33 0.67 1.81 1.81 -24.33%
NAPS 0.292 0.2941 0.3062 0.2903 0.285 0.2548 0.258 8.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.56 0.45 0.52 0.55 0.80 0.88 -
P/RPS 0.21 0.12 0.09 0.09 0.10 0.12 0.12 45.07%
P/EPS 6.00 1.61 1.10 1.15 1.09 1.54 1.37 166.96%
EY 16.66 62.07 90.88 86.75 91.45 64.73 72.96 -62.54%
DY 12.00 17.86 22.22 19.23 9.09 16.97 15.63 -16.11%
P/NAPS 0.34 0.25 0.20 0.24 0.26 0.42 0.45 -17.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 21/08/09 22/05/09 19/02/09 20/11/08 21/08/08 -
Price 0.91 0.74 0.51 0.56 0.55 0.49 0.82 -
P/RPS 0.25 0.15 0.10 0.10 0.10 0.07 0.11 72.60%
P/EPS 7.28 2.13 1.25 1.24 1.09 0.95 1.28 217.61%
EY 13.73 46.97 80.19 80.55 91.45 105.68 78.30 -68.57%
DY 9.89 13.51 19.61 17.86 9.09 27.71 16.78 -29.63%
P/NAPS 0.41 0.33 0.22 0.26 0.26 0.26 0.42 -1.58%

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