[MAGNA] YoY TTM 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- -24.58%
YoY- -65.38%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 127,816 429,474 399,888 155,632 304,689 64,740 105,228 3.29%
PBT 61,216 402,912 68,543 18,091 57,462 -11,190 -9,998 -
Tax -1,269 -53,372 -37,954 -7,530 -18,513 -147 -2,012 -7.38%
NP 59,947 349,540 30,589 10,561 38,949 -11,337 -12,010 -
-
NP to SH 40,759 349,366 32,135 13,517 39,047 -9,528 -11,631 -
-
Tax Rate 2.07% 13.25% 55.37% 41.62% 32.22% - - -
Total Cost 67,869 79,934 369,299 145,071 265,740 76,077 117,238 -8.70%
-
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 1,765 332 - 3,285 4,992 5,002 2,219 -3.73%
Div Payout % 4.33% 0.10% - 24.30% 12.79% 0.00% 0.00% -
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 46.90% 81.39% 7.65% 6.79% 12.78% -17.51% -11.41% -
ROE 6.68% 98.60% 15.57% 7.38% 21.73% -6.58% 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 38.36 129.70 120.14 46.72 91.57 19.68 42.73 -1.78%
EPS 12.23 105.50 9.65 4.06 11.74 -2.90 -4.72 -
DPS 0.53 0.10 0.00 1.00 1.50 1.52 0.90 -8.43%
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 31.84 106.98 99.61 38.77 75.90 16.13 26.21 3.29%
EPS 10.15 87.03 8.00 3.37 9.73 -2.37 -2.90 -
DPS 0.44 0.08 0.00 0.82 1.24 1.25 0.55 -3.64%
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 3.99 0.79 0.73 2.09 0.84 4.22 1.91 13.05%
P/EPS 12.51 0.97 9.06 24.03 6.56 -28.66 -17.26 -
EY 8.00 103.44 11.03 4.16 15.24 -3.49 -5.80 -
DY 0.35 0.10 0.00 1.03 1.95 1.83 1.11 -17.48%
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 3.96 0.77 0.92 1.97 0.85 4.22 1.87 13.30%
P/EPS 12.42 0.95 11.50 22.67 6.60 -28.66 -16.94 -
EY 8.05 105.50 8.70 4.41 15.14 -3.49 -5.90 -
DY 0.35 0.10 0.00 1.09 1.94 1.83 1.13 -17.72%
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