[MAGNA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -29.3%
YoY- 9.51%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 142,730 795,510 142,553 135,902 196,454 66,535 116,293 3.46%
PBT 66,633 280,398 -7,022 20,638 33,812 -12,556 -10,682 -
Tax -24,176 -79,737 -7,992 -5,231 -17,085 1,120 -2,144 49.69%
NP 42,457 200,661 -15,014 15,407 16,727 -11,436 -12,826 -
-
NP to SH 44,210 200,651 -13,653 18,371 16,776 -9,622 -12,410 -
-
Tax Rate 36.28% 28.44% - 25.35% 50.53% - - -
Total Cost 100,273 594,849 157,567 120,495 179,727 77,971 129,119 -4.12%
-
Net Worth 599,383 339,522 143,212 159,747 156,533 107,097 104,616 33.73%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 266 - 3,328 4,995 4,119 2,179 -
Div Payout % - 0.13% - 18.12% 29.78% 0.00% 0.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 599,383 339,522 143,212 159,747 156,533 107,097 104,616 33.73%
NOSH 332,889 332,864 333,052 332,807 333,050 274,609 217,951 7.30%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 29.75% 25.22% -10.53% 11.34% 8.51% -17.19% -11.03% -
ROE 7.38% 59.10% -9.53% 11.50% 10.72% -8.98% -11.86% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.10 238.99 42.80 40.83 58.99 24.23 53.36 -3.49%
EPS 13.34 60.28 -4.10 5.52 5.04 -3.51 -5.70 -
DPS 0.00 0.08 0.00 1.00 1.50 1.50 1.00 -
NAPS 1.81 1.02 0.43 0.48 0.47 0.39 0.48 24.73%
Adjusted Per Share Value based on latest NOSH - 328,529
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 35.55 198.17 35.51 33.85 48.94 16.57 28.97 3.46%
EPS 11.01 49.98 -3.40 4.58 4.18 -2.40 -3.09 -
DPS 0.00 0.07 0.00 0.83 1.24 1.03 0.54 -
NAPS 1.4931 0.8458 0.3567 0.3979 0.3899 0.2668 0.2606 33.73%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.33 1.03 0.84 1.18 0.75 0.82 0.86 -
P/RPS 3.09 0.43 1.96 2.89 1.27 3.38 1.61 11.46%
P/EPS 9.96 1.71 -20.49 21.38 14.89 -23.40 -15.10 -
EY 10.04 58.52 -4.88 4.68 6.72 -4.27 -6.62 -
DY 0.00 0.08 0.00 0.85 2.00 1.83 1.16 -
P/NAPS 0.73 1.01 1.95 2.46 1.60 2.10 1.79 -13.87%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 24/02/16 26/02/15 26/02/14 25/02/13 22/02/12 25/02/11 -
Price 1.64 1.03 0.945 1.03 0.77 0.86 0.82 -
P/RPS 3.81 0.43 2.21 2.52 1.31 3.55 1.54 16.28%
P/EPS 12.28 1.71 -23.05 18.66 15.29 -24.54 -14.40 -
EY 8.14 58.52 -4.34 5.36 6.54 -4.07 -6.94 -
DY 0.00 0.08 0.00 0.97 1.95 1.74 1.22 -
P/NAPS 0.91 1.01 2.20 2.15 1.64 2.21 1.71 -9.97%

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