[MAGNA] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 311.21%
YoY- -18.91%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 38,536 98,192 1,562,336 532,996 454,076 21,136 28,316 5.26%
PBT 16,484 38,152 400,992 98,736 103,416 8,816 3,352 30.37%
Tax -9,832 -16,164 -143,176 -23,328 -10,404 -4,692 376 -
NP 6,652 21,988 257,816 75,408 93,012 4,124 3,728 10.12%
-
NP to SH 8,396 22,200 258,684 75,544 93,164 4,080 3,704 14.59%
-
Tax Rate 59.65% 42.37% 35.71% 23.63% 10.06% 53.22% -11.22% -
Total Cost 31,884 76,204 1,304,520 457,588 361,064 17,012 24,588 4.42%
-
Net Worth 609,709 354,317 206,361 183,197 179,673 144,774 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 609,709 354,317 206,361 183,197 179,673 144,774 0 -
NOSH 333,174 331,137 332,840 333,086 332,728 329,032 246,250 5.16%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 17.26% 22.39% 16.50% 14.15% 20.48% 19.51% 13.17% -
ROE 1.38% 6.27% 125.35% 41.24% 51.85% 2.82% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 11.57 29.65 469.39 160.02 136.47 6.42 11.50 0.10%
EPS 2.52 6.68 77.72 22.68 28.00 1.24 1.48 9.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.07 0.62 0.55 0.54 0.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 333,086
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.60 24.46 389.18 132.77 113.11 5.27 7.05 5.27%
EPS 2.09 5.53 64.44 18.82 23.21 1.02 0.92 14.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5188 0.8826 0.5141 0.4564 0.4476 0.3606 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.53 1.02 0.875 0.975 0.77 0.83 0.815 -
P/RPS 13.23 3.44 0.19 0.61 0.56 12.92 7.09 10.94%
P/EPS 60.71 15.21 1.13 4.30 2.75 66.94 54.18 1.91%
EY 1.65 6.57 88.82 23.26 36.36 1.49 1.85 -1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 1.41 1.77 1.43 1.89 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 27/05/16 11/05/15 29/05/14 28/05/13 30/05/12 24/05/11 -
Price 1.52 1.00 1.11 0.92 0.775 0.83 0.80 -
P/RPS 13.14 3.37 0.24 0.57 0.57 12.92 6.96 11.16%
P/EPS 60.32 14.92 1.43 4.06 2.77 66.94 53.19 2.11%
EY 1.66 6.70 70.02 24.65 36.13 1.49 1.88 -2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 1.79 1.67 1.44 1.89 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