[MAGNA] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 147.43%
YoY- 139.43%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 464,826 157,750 273,576 86,217 88,717 107,841 280,766 8.76%
PBT 97,452 24,198 34,253 6,570 -10,019 1,917 30,222 21.53%
Tax -47,157 -8,462 -12,008 -3,902 -1,931 -3,100 -7,785 34.99%
NP 50,295 15,736 22,245 2,668 -11,950 -1,183 22,437 14.39%
-
NP to SH 51,581 15,798 25,240 4,519 -11,462 -862 21,854 15.38%
-
Tax Rate 48.39% 34.97% 35.06% 59.39% - 161.71% 25.76% -
Total Cost 414,531 142,014 251,331 83,549 100,667 109,024 258,329 8.19%
-
Net Worth 232,861 187,050 179,030 162,973 0 120,741 122,908 11.23%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 3,285 4,992 5,002 2,219 2,121 5,346 -
Div Payout % - 20.80% 19.78% 110.70% 0.00% 0.00% 24.46% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 232,861 187,050 179,030 162,973 0 120,741 122,908 11.23%
NOSH 332,658 334,018 331,538 332,599 246,646 215,609 53,438 35.61%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.82% 9.98% 8.13% 3.09% -13.47% -1.10% 7.99% -
ROE 22.15% 8.45% 14.10% 2.77% 0.00% -0.71% 17.78% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 139.73 47.23 82.52 25.92 35.97 50.02 525.40 -19.79%
EPS 15.51 4.73 7.61 1.36 -4.65 -0.40 40.90 -14.91%
DPS 0.00 1.00 1.50 1.50 0.90 0.98 10.00 -
NAPS 0.70 0.56 0.54 0.49 0.00 0.56 2.30 -17.97%
Adjusted Per Share Value based on latest NOSH - 332,599
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 115.79 39.30 68.15 21.48 22.10 26.86 69.94 8.76%
EPS 12.85 3.94 6.29 1.13 -2.86 -0.21 5.44 15.39%
DPS 0.00 0.82 1.24 1.25 0.55 0.53 1.33 -
NAPS 0.5801 0.466 0.446 0.406 0.00 0.3008 0.3062 11.23%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.13 1.21 0.825 0.81 1.02 0.81 0.45 -
P/RPS 0.81 2.56 1.00 3.12 2.84 1.62 0.09 44.20%
P/EPS 7.29 25.58 10.84 59.62 -21.95 -202.60 1.10 37.03%
EY 13.72 3.91 9.23 1.68 -4.56 -0.49 90.88 -27.01%
DY 0.00 0.83 1.82 1.85 0.88 1.21 22.22 -
P/NAPS 1.61 2.16 1.53 1.65 0.00 1.45 0.20 41.54%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 26/08/14 22/08/13 24/08/12 18/08/11 19/08/10 21/08/09 -
Price 1.01 1.00 1.05 0.82 0.88 0.82 0.51 -
P/RPS 0.72 2.12 1.27 3.16 2.45 1.64 0.10 38.93%
P/EPS 6.51 21.14 13.79 60.35 -18.94 -205.10 1.25 31.64%
EY 15.35 4.73 7.25 1.66 -5.28 -0.49 80.19 -24.07%
DY 0.00 1.00 1.43 1.83 1.02 1.20 19.61 -
P/NAPS 1.44 1.79 1.94 1.67 0.00 1.46 0.22 36.75%

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