Highlights

[MAGNUM] QoQ Quarter Result on 2011-03-31 [#1]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     3.38%    YoY -     29.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 911,465 819,968 865,572 945,376 894,455 846,139 871,360 3.04%
  QoQ % 11.16% -5.27% -8.44% 5.69% 5.71% -2.89% -
  Horiz. % 104.60% 94.10% 99.34% 108.49% 102.65% 97.11% 100.00%
PBT 276,208 97,478 132,935 167,081 146,603 136,027 121,073 73.04%
  QoQ % 183.35% -26.67% -20.44% 13.97% 7.77% 12.35% -
  Horiz. % 228.13% 80.51% 109.80% 138.00% 121.09% 112.35% 100.00%
Tax -14,416 -33,507 -30,765 -31,689 -29,286 -9,529 -25,096 -30.83%
  QoQ % 56.98% -8.91% 2.92% -8.21% -207.34% 62.03% -
  Horiz. % 57.44% 133.52% 122.59% 126.27% 116.70% 37.97% 100.00%
NP 261,792 63,971 102,170 135,392 117,317 126,498 95,977 94.86%
  QoQ % 309.24% -37.39% -24.54% 15.41% -7.26% 31.80% -
  Horiz. % 272.77% 66.65% 106.45% 141.07% 122.23% 131.80% 100.00%
NP to SH 261,133 62,755 69,694 88,094 85,210 86,498 60,137 165.45%
  QoQ % 316.12% -9.96% -20.89% 3.38% -1.49% 43.83% -
  Horiz. % 434.23% 104.35% 115.89% 146.49% 141.69% 143.83% 100.00%
Tax Rate 5.22 % 34.37 % 23.14 % 18.97 % 19.98 % 7.01 % 20.73 % -60.02%
  QoQ % -84.81% 48.53% 21.98% -5.06% 185.02% -66.18% -
  Horiz. % 25.18% 165.80% 111.63% 91.51% 96.38% 33.82% 100.00%
Total Cost 649,673 755,997 763,402 809,984 777,138 719,641 775,383 -11.10%
  QoQ % -14.06% -0.97% -5.75% 4.23% 7.99% -7.19% -
  Horiz. % 83.79% 97.50% 98.45% 104.46% 100.23% 92.81% 100.00%
Net Worth 2,550,362 2,504,839 2,869,923 2,453,601 2,157,658 2,285,255 2,215,573 9.81%
  QoQ % 1.82% -12.72% 16.97% 13.72% -5.58% 3.15% -
  Horiz. % 115.11% 113.06% 129.53% 110.74% 97.39% 103.15% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 63,759 - 54,769 - 53,941 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.20% 0.00% 101.54% 0.00% 100.00% - -
Div Payout % 24.42 % - % 78.59 % - % 63.30 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.58% 0.00% 124.15% 0.00% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,550,362 2,504,839 2,869,923 2,453,601 2,157,658 2,285,255 2,215,573 9.81%
  QoQ % 1.82% -12.72% 16.97% 13.72% -5.58% 3.15% -
  Horiz. % 115.11% 113.06% 129.53% 110.74% 97.39% 103.15% 100.00%
NOSH 1,275,181 1,240,019 1,095,390 1,066,783 1,078,829 1,067,876 1,055,035 13.43%
  QoQ % 2.84% 13.20% 2.68% -1.12% 1.03% 1.22% -
  Horiz. % 120.87% 117.53% 103.83% 101.11% 102.26% 101.22% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 28.72 % 7.80 % 11.80 % 14.32 % 13.12 % 14.95 % 11.01 % 89.16%
  QoQ % 268.21% -33.90% -17.60% 9.15% -12.24% 35.79% -
  Horiz. % 260.85% 70.84% 107.18% 130.06% 119.16% 135.79% 100.00%
ROE 10.24 % 2.51 % 2.43 % 3.59 % 3.95 % 3.79 % 2.71 % 142.01%
  QoQ % 307.97% 3.29% -32.31% -9.11% 4.22% 39.85% -
  Horiz. % 377.86% 92.62% 89.67% 132.47% 145.76% 139.85% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.48 66.13 79.02 88.62 82.91 79.24 82.59 -9.16%
  QoQ % 8.09% -16.31% -10.83% 6.89% 4.63% -4.06% -
  Horiz. % 86.55% 80.07% 95.68% 107.30% 100.39% 95.94% 100.00%
EPS 19.60 5.20 6.30 8.30 7.90 8.00 5.70 127.31%
  QoQ % 276.92% -17.46% -24.10% 5.06% -1.25% 40.35% -
  Horiz. % 343.86% 91.23% 110.53% 145.61% 138.60% 140.35% 100.00%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% - -
NAPS 2.0000 2.0200 2.6200 2.3000 2.0000 2.1400 2.1000 -3.19%
  QoQ % -0.99% -22.90% 13.91% 15.00% -6.54% 1.90% -
  Horiz. % 95.24% 96.19% 124.76% 109.52% 95.24% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 63.40 57.03 60.20 65.75 62.21 58.85 60.61 3.04%
  QoQ % 11.17% -5.27% -8.44% 5.69% 5.71% -2.90% -
  Horiz. % 104.60% 94.09% 99.32% 108.48% 102.64% 97.10% 100.00%
EPS 18.16 4.36 4.85 6.13 5.93 6.02 4.18 165.54%
  QoQ % 316.51% -10.10% -20.88% 3.37% -1.50% 44.02% -
  Horiz. % 434.45% 104.31% 116.03% 146.65% 141.87% 144.02% 100.00%
DPS 4.43 0.00 3.81 0.00 3.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.13% 0.00% 101.60% 0.00% 100.00% - -
NAPS 1.7739 1.7422 1.9961 1.7066 1.5007 1.5895 1.5410 9.81%
  QoQ % 1.82% -12.72% 16.96% 13.72% -5.59% 3.15% -
  Horiz. % 115.11% 113.06% 129.53% 110.75% 97.38% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.6700 2.3800 3.0300 2.6800 2.2100 2.2200 2.0400 -
P/RPS 3.74 3.60 3.83 3.02 2.67 2.80 2.47 31.76%
  QoQ % 3.89% -6.01% 26.82% 13.11% -4.64% 13.36% -
  Horiz. % 151.42% 145.75% 155.06% 122.27% 108.10% 113.36% 100.00%
P/EPS 13.04 47.03 47.62 32.45 27.98 27.41 35.79 -48.89%
  QoQ % -72.27% -1.24% 46.75% 15.98% 2.08% -23.41% -
  Horiz. % 36.43% 131.41% 133.05% 90.67% 78.18% 76.59% 100.00%
EY 7.67 2.13 2.10 3.08 3.57 3.65 2.79 95.88%
  QoQ % 260.09% 1.43% -31.82% -13.73% -2.19% 30.82% -
  Horiz. % 274.91% 76.34% 75.27% 110.39% 127.96% 130.82% 100.00%
DY 1.87 0.00 1.65 0.00 2.26 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.74% 0.00% 73.01% 0.00% 100.00% - -
P/NAPS 1.34 1.18 1.16 1.17 1.11 1.04 0.97 23.97%
  QoQ % 13.56% 1.72% -0.85% 5.41% 6.73% 7.22% -
  Horiz. % 138.14% 121.65% 119.59% 120.62% 114.43% 107.22% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/03/12 23/11/11 24/08/11 25/05/11 23/02/11 23/11/10 26/08/10 -
Price 2.7800 2.6200 2.7500 3.1300 2.6100 2.1200 2.1400 -
P/RPS 3.89 3.96 3.48 3.53 3.15 2.68 2.59 31.05%
  QoQ % -1.77% 13.79% -1.42% 12.06% 17.54% 3.47% -
  Horiz. % 150.19% 152.90% 134.36% 136.29% 121.62% 103.47% 100.00%
P/EPS 13.58 51.77 43.22 37.90 33.04 26.17 37.54 -49.14%
  QoQ % -73.77% 19.78% 14.04% 14.71% 26.25% -30.29% -
  Horiz. % 36.17% 137.91% 115.13% 100.96% 88.01% 69.71% 100.00%
EY 7.37 1.93 2.31 2.64 3.03 3.82 2.66 96.90%
  QoQ % 281.87% -16.45% -12.50% -12.87% -20.68% 43.61% -
  Horiz. % 277.07% 72.56% 86.84% 99.25% 113.91% 143.61% 100.00%
DY 1.80 0.00 1.82 0.00 1.92 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.75% 0.00% 94.79% 0.00% 100.00% - -
P/NAPS 1.39 1.30 1.05 1.36 1.31 0.99 1.02 22.85%
  QoQ % 6.92% 23.81% -22.79% 3.82% 32.32% -2.94% -
  Horiz. % 136.27% 127.45% 102.94% 133.33% 128.43% 97.06% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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