Highlights

[MAGNUM] QoQ Quarter Result on 2010-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     43.83%    YoY -     70.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 865,572 945,376 894,455 846,139 871,360 992,620 873,668 -0.62%
  QoQ % -8.44% 5.69% 5.71% -2.89% -12.22% 13.62% -
  Horiz. % 99.07% 108.21% 102.38% 96.85% 99.74% 113.62% 100.00%
PBT 132,935 167,081 146,603 136,027 121,073 139,004 165,059 -13.47%
  QoQ % -20.44% 13.97% 7.77% 12.35% -12.90% -15.79% -
  Horiz. % 80.54% 101.23% 88.82% 82.41% 73.35% 84.21% 100.00%
Tax -30,765 -31,689 -29,286 -9,529 -25,096 -33,415 -60,259 -36.20%
  QoQ % 2.92% -8.21% -207.34% 62.03% 24.90% 44.55% -
  Horiz. % 51.05% 52.59% 48.60% 15.81% 41.65% 55.45% 100.00%
NP 102,170 135,392 117,317 126,498 95,977 105,589 104,800 -1.68%
  QoQ % -24.54% 15.41% -7.26% 31.80% -9.10% 0.75% -
  Horiz. % 97.49% 129.19% 111.94% 120.70% 91.58% 100.75% 100.00%
NP to SH 69,694 88,094 85,210 86,498 60,137 68,193 104,746 -23.84%
  QoQ % -20.89% 3.38% -1.49% 43.83% -11.81% -34.90% -
  Horiz. % 66.54% 84.10% 81.35% 82.58% 57.41% 65.10% 100.00%
Tax Rate 23.14 % 18.97 % 19.98 % 7.01 % 20.73 % 24.04 % 36.51 % -26.28%
  QoQ % 21.98% -5.06% 185.02% -66.18% -13.77% -34.16% -
  Horiz. % 63.38% 51.96% 54.72% 19.20% 56.78% 65.84% 100.00%
Total Cost 763,402 809,984 777,138 719,641 775,383 887,031 768,868 -0.48%
  QoQ % -5.75% 4.23% 7.99% -7.19% -12.59% 15.37% -
  Horiz. % 99.29% 105.35% 101.08% 93.60% 100.85% 115.37% 100.00%
Net Worth 2,869,923 2,453,601 2,157,658 2,285,255 2,215,573 2,208,154 2,295,909 16.09%
  QoQ % 16.97% 13.72% -5.58% 3.15% 0.34% -3.82% -
  Horiz. % 125.00% 106.87% 93.98% 99.54% 96.50% 96.18% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 54,769 - 53,941 - - - 56,549 -2.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.85% 0.00% 95.39% 0.00% 0.00% 0.00% 100.00%
Div Payout % 78.59 % - % 63.30 % - % - % - % 53.99 % 28.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.56% 0.00% 117.24% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,869,923 2,453,601 2,157,658 2,285,255 2,215,573 2,208,154 2,295,909 16.09%
  QoQ % 16.97% 13.72% -5.58% 3.15% 0.34% -3.82% -
  Horiz. % 125.00% 106.87% 93.98% 99.54% 96.50% 96.18% 100.00%
NOSH 1,095,390 1,066,783 1,078,829 1,067,876 1,055,035 1,082,428 1,130,990 -2.12%
  QoQ % 2.68% -1.12% 1.03% 1.22% -2.53% -4.29% -
  Horiz. % 96.85% 94.32% 95.39% 94.42% 93.28% 95.71% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.80 % 14.32 % 13.12 % 14.95 % 11.01 % 10.64 % 12.00 % -1.12%
  QoQ % -17.60% 9.15% -12.24% 35.79% 3.48% -11.33% -
  Horiz. % 98.33% 119.33% 109.33% 124.58% 91.75% 88.67% 100.00%
ROE 2.43 % 3.59 % 3.95 % 3.79 % 2.71 % 3.09 % 4.56 % -34.35%
  QoQ % -32.31% -9.11% 4.22% 39.85% -12.30% -32.24% -
  Horiz. % 53.29% 78.73% 86.62% 83.11% 59.43% 67.76% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 79.02 88.62 82.91 79.24 82.59 91.70 77.25 1.53%
  QoQ % -10.83% 6.89% 4.63% -4.06% -9.93% 18.71% -
  Horiz. % 102.29% 114.72% 107.33% 102.58% 106.91% 118.71% 100.00%
EPS 6.30 8.30 7.90 8.00 5.70 6.30 10.10 -27.06%
  QoQ % -24.10% 5.06% -1.25% 40.35% -9.52% -37.62% -
  Horiz. % 62.38% 82.18% 78.22% 79.21% 56.44% 62.38% 100.00%
DPS 5.00 0.00 5.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.6200 2.3000 2.0000 2.1400 2.1000 2.0400 2.0300 18.60%
  QoQ % 13.91% 15.00% -6.54% 1.90% 2.94% 0.49% -
  Horiz. % 129.06% 113.30% 98.52% 105.42% 103.45% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.20 65.75 62.21 58.85 60.61 69.04 60.77 -0.63%
  QoQ % -8.44% 5.69% 5.71% -2.90% -12.21% 13.61% -
  Horiz. % 99.06% 108.19% 102.37% 96.84% 99.74% 113.61% 100.00%
EPS 4.85 6.13 5.93 6.02 4.18 4.74 7.29 -23.85%
  QoQ % -20.88% 3.37% -1.50% 44.02% -11.81% -34.98% -
  Horiz. % 66.53% 84.09% 81.34% 82.58% 57.34% 65.02% 100.00%
DPS 3.81 0.00 3.75 0.00 0.00 0.00 3.93 -2.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.95% 0.00% 95.42% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9961 1.7066 1.5007 1.5895 1.5410 1.5358 1.5969 16.09%
  QoQ % 16.96% 13.72% -5.59% 3.15% 0.34% -3.83% -
  Horiz. % 125.00% 106.87% 93.98% 99.54% 96.50% 96.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.0300 2.6800 2.2100 2.2200 2.0400 2.3800 1.8700 -
P/RPS 3.83 3.02 2.67 2.80 2.47 2.60 2.42 35.92%
  QoQ % 26.82% 13.11% -4.64% 13.36% -5.00% 7.44% -
  Horiz. % 158.26% 124.79% 110.33% 115.70% 102.07% 107.44% 100.00%
P/EPS 47.62 32.45 27.98 27.41 35.79 37.78 20.19 77.47%
  QoQ % 46.75% 15.98% 2.08% -23.41% -5.27% 87.12% -
  Horiz. % 235.86% 160.72% 138.58% 135.76% 177.27% 187.12% 100.00%
EY 2.10 3.08 3.57 3.65 2.79 2.65 4.95 -43.63%
  QoQ % -31.82% -13.73% -2.19% 30.82% 5.28% -46.46% -
  Horiz. % 42.42% 62.22% 72.12% 73.74% 56.36% 53.54% 100.00%
DY 1.65 0.00 2.26 0.00 0.00 0.00 2.67 -27.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.80% 0.00% 84.64% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.16 1.17 1.11 1.04 0.97 1.17 0.92 16.76%
  QoQ % -0.85% 5.41% 6.73% 7.22% -17.09% 27.17% -
  Horiz. % 126.09% 127.17% 120.65% 113.04% 105.43% 127.17% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 23/02/11 23/11/10 26/08/10 21/05/10 25/02/10 -
Price 2.7500 3.1300 2.6100 2.1200 2.1400 1.9800 1.9300 -
P/RPS 3.48 3.53 3.15 2.68 2.59 2.16 2.50 24.74%
  QoQ % -1.42% 12.06% 17.54% 3.47% 19.91% -13.60% -
  Horiz. % 139.20% 141.20% 126.00% 107.20% 103.60% 86.40% 100.00%
P/EPS 43.22 37.90 33.04 26.17 37.54 31.43 20.84 62.84%
  QoQ % 14.04% 14.71% 26.25% -30.29% 19.44% 50.82% -
  Horiz. % 207.39% 181.86% 158.54% 125.58% 180.13% 150.82% 100.00%
EY 2.31 2.64 3.03 3.82 2.66 3.18 4.80 -38.67%
  QoQ % -12.50% -12.87% -20.68% 43.61% -16.35% -33.75% -
  Horiz. % 48.12% 55.00% 63.12% 79.58% 55.42% 66.25% 100.00%
DY 1.82 0.00 1.92 0.00 0.00 0.00 2.59 -21.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.27% 0.00% 74.13% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.05 1.36 1.31 0.99 1.02 0.97 0.95 6.92%
  QoQ % -22.79% 3.82% 32.32% -2.94% 5.15% 2.11% -
  Horiz. % 110.53% 143.16% 137.89% 104.21% 107.37% 102.11% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS