[MAGNA] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock

[MAGNA] MAGNA PRIMA BHD

Announcement Date

19-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 35.6%

YoY- 290.45%

Quarter Report

MAGNA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	38,490	40,743	46,426	462,215	139,942	118,094	40,972	-1.03%
YoY %	-5.53%	-12.24%	-89.96%	230.29%	18.50%	188.23%	-	-
Horiz. %	93.94%	99.44%	113.31%	1,128.12%	341.56%	288.23%	100.00%	-
PBT	6,931	12,585	65,319	132,026	27,552	22,616	22,175	-17.61%
YoY %	-44.93%	-80.73%	-50.53%	379.19%	21.83%	1.99%	-	-
Horiz. %	31.26%	56.75%	294.56%	595.38%	124.25%	101.99%	100.00%	-
Tax	-793	-5,286	-15,980	-44,342	-5,177	-1,014	-6,091	-28.79%
YoY %	85.00%	66.92%	63.96%	-756.52%	-410.55%	83.35%	-	-
Horiz. %	13.02%	86.78%	262.35%	727.99%	84.99%	16.65%	100.00%	-
NP	6,138	7,299	49,339	87,684	22,375	21,602	16,084	-14.82%
YoY %	-15.91%	-85.21%	-43.73%	291.88%	3.58%	34.31%	-	-
Horiz. %	38.16%	45.38%	306.76%	545.16%	139.11%	134.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,872	8,145	49,439	87,691	22,459	24,584	16,120	-13.24%
YoY %	-15.63%	-83.53%	-43.62%	290.45%	-8.64%	52.51%	-	-
Horiz. %	42.63%	50.53%	306.69%	543.99%	139.32%	152.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.44%	42.00%	24.46%	33.59%	18.79%	4.48%	27.47%	-
YoY %	-72.76%	71.71%	-27.18%	78.77%	319.42%	-83.69%	-	-
Horiz. %	41.65%	152.89%	89.04%	122.28%	68.40%	16.31%	100.00%	-
Total Cost	32,352	33,444	-2,913	374,531	117,567	96,492	24,888	4.46%
YoY %	-3.27%	1,248.09%	-100.78%	218.57%	21.84%	287.70%	-	-
Horiz. %	129.99%	134.38%	-11.70%	1,504.87%	472.38%	387.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	595,402	602,597	331,681	233,043	186,326	179,639	163,198	24.06%
YoY %	-1.19%	81.68%	42.33%	25.07%	3.72%	10.07%	-	-
Horiz. %	364.83%	369.24%	203.24%	142.80%	114.17%	110.07%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	595,402	602,597	331,681	233,043	186,326	179,639	163,198	24.06%
YoY %	-1.19%	81.68%	42.33%	25.07%	3.72%	10.07%	-	-
Horiz. %	364.83%	369.24%	203.24%	142.80%	114.17%	110.07%	100.00%	-
NOSH	334,912	331,097	331,681	332,919	332,725	332,665	333,057	0.09%
YoY %	1.15%	-0.18%	-0.37%	0.06%	0.02%	-0.12%	-	-
Horiz. %	100.56%	99.41%	99.59%	99.96%	99.90%	99.88%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	15.95%	17.91%	106.27%	18.97%	15.99%	18.29%	39.26%	-
YoY %	-10.94%	-83.15%	460.20%	18.64%	-12.58%	-53.41%	-	-
Horiz. %	40.63%	45.62%	270.68%	48.32%	40.73%	46.59%	100.00%	-
ROE	1.15%	1.35%	14.91%	37.63%	12.05%	13.69%	9.88%	-
YoY %	-14.81%	-90.95%	-60.38%	212.28%	-11.98%	38.56%	-	-
Horiz. %	11.64%	13.66%	150.91%	380.87%	121.96%	138.56%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	11.57	12.31	14.00	138.84	42.06	35.50	12.30	-1.01%
YoY %	-6.01%	-12.07%	-89.92%	230.10%	18.48%	188.62%	-	-
Horiz. %	94.07%	100.08%	113.82%	1,128.78%	341.95%	288.62%	100.00%	-
EPS	2.07	2.46	14.85	26.34	6.75	7.39	4.84	-13.19%
YoY %	-15.85%	-83.43%	-43.62%	290.22%	-8.66%	52.69%	-	-
Horiz. %	42.77%	50.83%	306.82%	544.21%	139.46%	152.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.79	1.82	1.00	0.70	0.56	0.54	0.49	24.08%
YoY %	-1.65%	82.00%	42.86%	25.00%	3.70%	10.20%	-	-
Horiz. %	365.31%	371.43%	204.08%	142.86%	114.29%	110.20%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 332,658
RPS	9.59	10.15	11.56	115.14	34.86	29.42	10.21	-1.03%
YoY %	-5.52%	-12.20%	-89.96%	230.29%	18.49%	188.15%	-	-
Horiz. %	93.93%	99.41%	113.22%	1,127.72%	341.43%	288.15%	100.00%	-
EPS	1.71	2.03	12.32	21.84	5.59	6.12	4.02	-13.27%
YoY %	-15.76%	-83.52%	-43.59%	290.70%	-8.66%	52.24%	-	-
Horiz. %	42.54%	50.50%	306.47%	543.28%	139.05%	152.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4832	1.5011	0.8262	0.5805	0.4641	0.4475	0.4065	24.06%
YoY %	-1.19%	81.69%	42.33%	25.08%	3.71%	10.09%	-	-
Horiz. %	364.87%	369.27%	203.25%	142.80%	114.17%	110.09%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.10	1.49	0.945	1.13	1.21	0.825	0.81	-
P/RPS	9.51	12.11	6.75	0.81	2.88	2.32	6.58	6.32%
YoY %	-21.47%	79.41%	733.33%	-71.88%	24.14%	-64.74%	-	-
Horiz. %	144.53%	184.04%	102.58%	12.31%	43.77%	35.26%	100.00%	-
P/EPS	53.24	60.57	6.34	4.29	17.93	11.16	16.74	21.25%
YoY %	-12.10%	855.36%	47.79%	-76.07%	60.66%	-33.33%	-	-
Horiz. %	318.04%	361.83%	37.87%	25.63%	107.11%	66.67%	100.00%	-
EY	1.88	1.65	15.77	23.31	5.58	8.96	5.98	-17.53%
YoY %	13.94%	-89.54%	-32.35%	317.74%	-37.72%	49.83%	-	-
Horiz. %	31.44%	27.59%	263.71%	389.80%	93.31%	149.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.61	0.82	0.95	1.61	2.16	1.53	1.65	-15.27%
YoY %	-25.61%	-13.68%	-40.99%	-25.46%	41.18%	-7.27%	-	-
Horiz. %	36.97%	49.70%	57.58%	97.58%	130.91%	92.73%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	16/08/18	18/08/17	22/08/16	19/08/15	26/08/14	22/08/13	24/08/12	-
Price	1.00	1.45	0.98	1.01	1.00	1.05	0.82	-
P/RPS	8.64	11.78	7.00	0.73	2.38	2.96	6.67	4.40%
YoY %	-26.66%	68.29%	858.90%	-69.33%	-19.59%	-55.62%	-	-
Horiz. %	129.54%	176.61%	104.95%	10.94%	35.68%	44.38%	100.00%	-
P/EPS	48.40	58.94	6.57	3.83	14.81	14.21	16.94	19.11%
YoY %	-17.88%	797.11%	71.54%	-74.14%	4.22%	-16.12%	-	-
Horiz. %	285.71%	347.93%	38.78%	22.61%	87.43%	83.88%	100.00%	-
EY	2.07	1.70	15.21	26.08	6.75	7.04	5.90	-16.01%
YoY %	21.76%	-88.82%	-41.68%	286.37%	-4.12%	19.32%	-	-
Horiz. %	35.08%	28.81%	257.80%	442.03%	114.41%	119.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.56	0.80	0.98	1.44	1.79	1.94	1.67	-16.64%
YoY %	-30.00%	-18.37%	-31.94%	-19.55%	-7.73%	16.17%	-	-
Horiz. %	33.53%	47.90%	58.68%	86.23%	107.19%	116.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos