[MAGNA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.98%
YoY- 18.08%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 196,454 83,929 86,217 64,740 66,535 61,657 88,717 69.48%
PBT 33,812 11,269 6,570 -11,190 -12,556 -11,674 -10,019 -
Tax -17,085 -12,190 -3,902 -147 1,120 -247 -1,931 324.96%
NP 16,727 -921 2,668 -11,337 -11,436 -11,921 -11,950 -
-
NP to SH 16,776 780 4,519 -9,528 -9,622 -11,699 -11,462 -
-
Tax Rate 50.53% 108.17% 59.39% - - - - -
Total Cost 179,727 84,850 83,549 76,077 77,971 73,578 100,667 46.91%
-
Net Worth 156,434 146,439 162,973 144,774 130,061 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,992 5,002 5,002 5,002 5,002 2,219 2,219 71.26%
Div Payout % 29.76% 641.33% 110.70% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 156,434 146,439 162,973 144,774 130,061 0 0 -
NOSH 332,839 332,816 332,599 329,032 333,490 339,230 246,646 22.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.51% -1.10% 3.09% -17.51% -17.19% -19.33% -13.47% -
ROE 10.72% 0.53% 2.77% -6.58% -7.40% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 59.02 25.22 25.92 19.68 19.95 18.18 35.97 38.90%
EPS 5.04 0.23 1.36 -2.90 -2.89 -3.45 -4.65 -
DPS 1.50 1.50 1.50 1.52 1.50 0.65 0.90 40.35%
NAPS 0.47 0.44 0.49 0.44 0.39 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 329,032
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.94 20.91 21.48 16.13 16.57 15.36 22.10 69.48%
EPS 4.18 0.19 1.13 -2.37 -2.40 -2.91 -2.86 -
DPS 1.24 1.25 1.25 1.25 1.25 0.55 0.55 71.51%
NAPS 0.3897 0.3648 0.406 0.3606 0.324 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.75 0.79 0.81 0.83 0.82 0.77 1.02 -
P/RPS 1.27 3.13 3.12 4.22 4.11 4.24 2.84 -41.37%
P/EPS 14.88 337.08 59.62 -28.66 -28.42 -22.33 -21.95 -
EY 6.72 0.30 1.68 -3.49 -3.52 -4.48 -4.56 -
DY 2.00 1.90 1.85 1.83 1.83 0.85 0.88 72.43%
P/NAPS 1.60 1.80 1.65 1.89 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 24/08/12 30/05/12 22/02/12 22/11/11 18/08/11 -
Price 0.77 0.78 0.82 0.83 0.86 0.81 0.88 -
P/RPS 1.30 3.09 3.16 4.22 4.31 4.46 2.45 -34.33%
P/EPS 15.28 332.82 60.35 -28.66 -29.81 -23.49 -18.94 -
EY 6.55 0.30 1.66 -3.49 -3.35 -4.26 -5.28 -
DY 1.95 1.92 1.83 1.83 1.74 0.81 1.02 53.73%
P/NAPS 1.64 1.77 1.67 1.89 2.21 0.00 0.00 -

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