[MAGNA] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 129.85%
YoY- 529.93%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 532,996 454,076 21,136 28,316 72,576 244,312 193,108 18.42%
PBT 98,736 103,416 8,816 3,352 616 13,064 24,052 26.52%
Tax -23,328 -10,404 -4,692 376 -152 -3,376 -2,632 43.83%
NP 75,408 93,012 4,124 3,728 464 9,688 21,420 23.32%
-
NP to SH 75,544 93,164 4,080 3,704 588 9,024 20,112 24.66%
-
Tax Rate 23.63% 10.06% 53.22% -11.22% 24.68% 25.84% 10.94% -
Total Cost 457,588 361,064 17,012 24,588 72,112 234,624 171,688 17.73%
-
Net Worth 183,197 179,673 144,774 0 115,500 116,542 94,078 11.74%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 10,691 - -
Div Payout % - - - - - 118.48% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 183,197 179,673 144,774 0 115,500 116,542 94,078 11.74%
NOSH 333,086 332,728 329,032 246,250 209,999 53,459 52,266 36.14%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.15% 20.48% 19.51% 13.17% 0.64% 3.97% 11.09% -
ROE 41.24% 51.85% 2.82% 0.00% 0.51% 7.74% 21.38% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 160.02 136.47 6.42 11.50 34.56 457.00 369.47 -13.01%
EPS 22.68 28.00 1.24 1.48 0.28 16.88 38.48 -8.43%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 0.55 0.54 0.44 0.00 0.55 2.18 1.80 -17.92%
Adjusted Per Share Value based on latest NOSH - 246,250
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 132.77 113.11 5.27 7.05 18.08 60.86 48.10 18.42%
EPS 18.82 23.21 1.02 0.92 0.15 2.25 5.01 24.66%
DPS 0.00 0.00 0.00 0.00 0.00 2.66 0.00 -
NAPS 0.4564 0.4476 0.3606 0.00 0.2877 0.2903 0.2344 11.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.975 0.77 0.83 0.815 0.98 0.52 1.09 -
P/RPS 0.61 0.56 12.92 7.09 2.84 0.11 0.30 12.54%
P/EPS 4.30 2.75 66.94 54.18 350.00 3.08 2.83 7.21%
EY 23.26 36.36 1.49 1.85 0.29 32.46 35.30 -6.71%
DY 0.00 0.00 0.00 0.00 0.00 38.46 0.00 -
P/NAPS 1.77 1.43 1.89 0.00 1.78 0.24 0.61 19.41%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/05/13 30/05/12 24/05/11 26/05/10 22/05/09 22/05/08 -
Price 0.92 0.775 0.83 0.80 0.86 0.56 1.14 -
P/RPS 0.57 0.57 12.92 6.96 2.49 0.12 0.31 10.67%
P/EPS 4.06 2.77 66.94 53.19 307.14 3.32 2.96 5.40%
EY 24.65 36.13 1.49 1.88 0.33 30.14 33.75 -5.09%
DY 0.00 0.00 0.00 0.00 0.00 35.71 0.00 -
P/NAPS 1.67 1.44 1.89 0.00 1.56 0.26 0.63 17.63%

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