[MAGNA] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 206.36%
YoY- 88876.97%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 58,632 143,754 174,298 712,647 152,872 273,978 83,929 -5.80%
PBT 18,861 -2,811 327,657 227,029 1,325 35,809 11,269 8.95%
Tax 4,854 -6,941 -39,637 -69,550 -1,722 -9,194 -12,190 -
NP 23,715 -9,752 288,020 157,479 -397 26,615 -921 -
-
NP to SH 25,502 -8,383 288,613 158,023 -178 29,596 780 78.77%
-
Tax Rate -25.74% - 12.10% 30.63% 129.96% 25.68% 108.17% -
Total Cost 34,917 153,506 -113,722 555,168 153,269 247,363 84,850 -13.74%
-
Net Worth 595,402 597,252 606,977 316,234 159,787 169,866 146,439 26.32%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,827 - 166 166 3,285 4,992 5,002 -9.06%
Div Payout % 11.09% - 0.06% 0.11% 0.00% 16.87% 641.33% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 595,402 597,252 606,977 316,234 159,787 169,866 146,439 26.32%
NOSH 334,912 334,912 331,681 332,878 332,890 333,071 332,816 0.10%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 40.45% -6.78% 165.25% 22.10% -0.26% 9.71% -1.10% -
ROE 4.28% -1.40% 47.55% 49.97% -0.11% 17.42% 0.53% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.63 43.32 52.55 214.09 45.92 82.26 25.22 -5.79%
EPS 7.67 -2.53 87.02 47.47 -0.05 8.89 0.23 79.36%
DPS 0.85 0.00 0.05 0.05 1.00 1.50 1.50 -9.02%
NAPS 1.79 1.80 1.83 0.95 0.48 0.51 0.44 26.33%
Adjusted Per Share Value based on latest NOSH - 332,878
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.61 35.81 43.42 177.52 38.08 68.25 20.91 -5.79%
EPS 6.35 -2.09 71.89 39.36 -0.04 7.37 0.19 79.42%
DPS 0.70 0.00 0.04 0.04 0.82 1.24 1.25 -9.20%
NAPS 1.4832 1.4878 1.512 0.7878 0.398 0.4231 0.3648 26.32%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.01 1.40 1.09 0.88 0.995 1.07 0.79 -
P/RPS 5.73 3.23 2.07 0.41 2.17 1.30 3.13 10.59%
P/EPS 13.17 -55.41 1.25 1.85 -1,860.82 12.04 337.08 -41.73%
EY 7.59 -1.80 79.83 53.95 -0.05 8.30 0.30 71.29%
DY 0.84 0.00 0.05 0.06 1.01 1.40 1.90 -12.71%
P/NAPS 0.56 0.78 0.60 0.93 2.07 2.10 1.80 -17.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 27/11/17 23/11/16 17/11/15 18/11/14 18/11/13 26/11/12 -
Price 0.91 1.29 0.98 1.00 0.93 1.28 0.78 -
P/RPS 5.16 2.98 1.86 0.47 2.03 1.56 3.09 8.91%
P/EPS 11.87 -51.06 1.13 2.11 -1,739.26 14.41 332.82 -42.61%
EY 8.43 -1.96 88.79 47.47 -0.06 6.94 0.30 74.31%
DY 0.93 0.00 0.05 0.05 1.08 1.17 1.92 -11.37%
P/NAPS 0.51 0.72 0.54 1.05 1.94 2.51 1.77 -18.72%

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