[MAGNA] YoY TTM 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- 60.51%
YoY- 226.5%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 98,706 137,047 379,721 464,826 157,750 273,576 86,217 2.27%
PBT 8,231 14,216 426,915 97,452 24,198 34,253 6,570 3.82%
Tax 1,884 -11,639 -56,763 -47,157 -8,462 -12,008 -3,902 -
NP 10,115 2,577 370,152 50,295 15,736 22,245 2,668 24.85%
-
NP to SH 12,006 3,533 370,235 51,581 15,798 25,240 4,519 17.67%
-
Tax Rate -22.89% 81.87% 13.30% 48.39% 34.97% 35.06% 59.39% -
Total Cost 88,591 134,470 9,569 414,531 142,014 251,331 83,549 0.98%
-
Net Worth 595,402 604,599 331,693 232,861 187,050 179,030 162,973 24.09%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,827 - 332 - 3,285 4,992 5,002 -9.06%
Div Payout % 23.55% - 0.09% - 20.80% 19.78% 110.70% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 595,402 604,599 331,693 232,861 187,050 179,030 162,973 24.09%
NOSH 334,912 332,197 331,693 332,658 334,018 331,538 332,599 0.11%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.25% 1.88% 97.48% 10.82% 9.98% 8.13% 3.09% -
ROE 2.02% 0.58% 111.62% 22.15% 8.45% 14.10% 2.77% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 29.67 41.25 114.48 139.73 47.23 82.52 25.92 2.27%
EPS 3.61 1.06 111.62 15.51 4.73 7.61 1.36 17.66%
DPS 0.85 0.00 0.10 0.00 1.00 1.50 1.50 -9.02%
NAPS 1.79 1.82 1.00 0.70 0.56 0.54 0.49 24.08%
Adjusted Per Share Value based on latest NOSH - 332,658
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 24.59 34.14 94.59 115.79 39.30 68.15 21.48 2.27%
EPS 2.99 0.88 92.23 12.85 3.94 6.29 1.13 17.59%
DPS 0.70 0.00 0.08 0.00 0.82 1.24 1.25 -9.20%
NAPS 1.4832 1.5061 0.8263 0.5801 0.466 0.446 0.406 24.08%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
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 3.71 3.61 0.83 0.81 2.56 1.00 3.12 2.92%
P/EPS 30.48 140.10 0.85 7.29 25.58 10.84 59.62 -10.57%
EY 3.28 0.71 118.12 13.72 3.91 9.23 1.68 11.79%
DY 0.77 0.00 0.11 0.00 0.83 1.82 1.85 -13.58%
P/NAPS 0.61 0.82 0.95 1.61 2.16 1.53 1.65 -15.27%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
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 3.37 3.51 0.86 0.72 2.12 1.27 3.16 1.07%
P/EPS 27.71 136.34 0.88 6.51 21.14 13.79 60.35 -12.16%
EY 3.61 0.73 113.90 15.35 4.73 7.25 1.66 13.81%
DY 0.85 0.00 0.10 0.00 1.00 1.43 1.83 -11.99%
P/NAPS 0.56 0.80 0.98 1.44 1.79 1.94 1.67 -16.64%

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