Highlights

[MAGNUM] YoY Quarter Result on 2010-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -1.49%    YoY -     -18.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 741,201 740,619 911,465 894,455 873,668 827,066 783,240 -0.91%
  YoY % 0.08% -18.74% 1.90% 2.38% 5.63% 5.60% -
  Horiz. % 94.63% 94.56% 116.37% 114.20% 111.55% 105.60% 100.00%
PBT 83,827 25,884 276,208 146,603 165,059 72,561 71,595 2.66%
  YoY % 223.86% -90.63% 88.41% -11.18% 127.48% 1.35% -
  Horiz. % 117.08% 36.15% 385.79% 204.77% 230.55% 101.35% 100.00%
Tax -31,088 21,434 -14,416 -29,286 -60,259 -4,594 -3,063 47.09%
  YoY % -245.04% 248.68% 50.78% 51.40% -1,211.69% -49.98% -
  Horiz. % 1,014.95% -699.77% 470.65% 956.12% 1,967.32% 149.98% 100.00%
NP 52,739 47,318 261,792 117,317 104,800 67,967 68,532 -4.27%
  YoY % 11.46% -81.93% 123.15% 11.94% 54.19% -0.82% -
  Horiz. % 76.96% 69.05% 382.00% 171.19% 152.92% 99.18% 100.00%
NP to SH 52,930 48,952 261,133 85,210 104,746 19,772 45,870 2.41%
  YoY % 8.13% -81.25% 206.46% -18.65% 429.77% -56.90% -
  Horiz. % 115.39% 106.72% 569.29% 185.76% 228.35% 43.10% 100.00%
Tax Rate 37.09 % -82.81 % 5.22 % 19.98 % 36.51 % 6.33 % 4.28 % 43.27%
  YoY % 144.79% -1,686.40% -73.87% -45.28% 476.78% 47.90% -
  Horiz. % 866.59% -1,934.81% 121.96% 466.82% 853.04% 147.90% 100.00%
Total Cost 688,462 693,301 649,673 777,138 768,868 759,099 714,708 -0.62%
  YoY % -0.70% 6.72% -16.40% 1.08% 1.29% 6.21% -
  Horiz. % 96.33% 97.00% 90.90% 108.74% 107.58% 106.21% 100.00%
Net Worth 1,438,051 3,623,308 2,550,362 2,157,658 2,295,909 946,624 953,394 7.08%
  YoY % -60.31% 42.07% 18.20% -6.02% 142.54% -0.71% -
  Horiz. % 150.83% 380.04% 267.50% 226.31% 240.81% 99.29% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 71,902 75,801 63,759 53,941 56,549 47,331 57,203 3.88%
  YoY % -5.14% 18.89% 18.20% -4.61% 19.48% -17.26% -
  Horiz. % 125.70% 132.51% 111.46% 94.30% 98.86% 82.74% 100.00%
Div Payout % 135.84 % 154.85 % 24.42 % 63.30 % 53.99 % 239.39 % 124.71 % 1.43%
  YoY % -12.28% 534.11% -61.42% 17.24% -77.45% 91.96% -
  Horiz. % 108.92% 124.17% 19.58% 50.76% 43.29% 191.96% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,438,051 3,623,308 2,550,362 2,157,658 2,295,909 946,624 953,394 7.08%
  YoY % -60.31% 42.07% 18.20% -6.02% 142.54% -0.71% -
  Horiz. % 150.83% 380.04% 267.50% 226.31% 240.81% 99.29% 100.00%
NOSH 1,438,051 1,516,028 1,275,181 1,078,829 1,130,990 946,624 953,394 7.08%
  YoY % -5.14% 18.89% 18.20% -4.61% 19.48% -0.71% -
  Horiz. % 150.83% 159.01% 133.75% 113.16% 118.63% 99.29% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.12 % 6.39 % 28.72 % 13.12 % 12.00 % 8.22 % 8.75 % -3.37%
  YoY % 11.42% -77.75% 118.90% 9.33% 45.99% -6.06% -
  Horiz. % 81.37% 73.03% 328.23% 149.94% 137.14% 93.94% 100.00%
ROE 3.68 % 1.35 % 10.24 % 3.95 % 4.56 % 2.09 % 4.81 % -4.36%
  YoY % 172.59% -86.82% 159.24% -13.38% 118.18% -56.55% -
  Horiz. % 76.51% 28.07% 212.89% 82.12% 94.80% 43.45% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 51.54 48.85 71.48 82.91 77.25 87.37 82.15 -7.47%
  YoY % 5.51% -31.66% -13.79% 7.33% -11.58% 6.35% -
  Horiz. % 62.74% 59.46% 87.01% 100.93% 94.04% 106.35% 100.00%
EPS 3.70 3.40 19.60 7.90 10.10 2.20 4.80 -4.24%
  YoY % 8.82% -82.65% 148.10% -21.78% 359.09% -54.17% -
  Horiz. % 77.08% 70.83% 408.33% 164.58% 210.42% 45.83% 100.00%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 6.00 -2.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.67% -
  Horiz. % 83.33% 83.33% 83.33% 83.33% 83.33% 83.33% 100.00%
NAPS 1.0000 2.3900 2.0000 2.0000 2.0300 1.0000 1.0000 -
  YoY % -58.16% 19.50% 0.00% -1.48% 103.00% 0.00% -
  Horiz. % 100.00% 239.00% 200.00% 200.00% 203.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 51.55 51.51 63.40 62.21 60.77 57.53 54.48 -0.92%
  YoY % 0.08% -18.75% 1.91% 2.37% 5.63% 5.60% -
  Horiz. % 94.62% 94.55% 116.37% 114.19% 111.55% 105.60% 100.00%
EPS 3.68 3.40 18.16 5.93 7.29 1.38 3.19 2.41%
  YoY % 8.24% -81.28% 206.24% -18.66% 428.26% -56.74% -
  Horiz. % 115.36% 106.58% 569.28% 185.89% 228.53% 43.26% 100.00%
DPS 5.00 5.27 4.43 3.75 3.93 3.29 3.98 3.87%
  YoY % -5.12% 18.96% 18.13% -4.58% 19.45% -17.34% -
  Horiz. % 125.63% 132.41% 111.31% 94.22% 98.74% 82.66% 100.00%
NAPS 1.0002 2.5201 1.7739 1.5007 1.5969 0.6584 0.6631 7.08%
  YoY % -60.31% 42.07% 18.20% -6.02% 142.54% -0.71% -
  Horiz. % 150.84% 380.05% 267.52% 226.32% 240.82% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.1600 3.4900 2.6700 2.2100 1.8700 0.5400 1.1600 -
P/RPS 6.13 7.14 3.74 2.67 2.42 0.62 1.41 27.73%
  YoY % -14.15% 90.91% 40.07% 10.33% 290.32% -56.03% -
  Horiz. % 434.75% 506.38% 265.25% 189.36% 171.63% 43.97% 100.00%
P/EPS 85.85 108.08 13.04 27.98 20.19 25.85 24.11 23.55%
  YoY % -20.57% 728.83% -53.40% 38.58% -21.90% 7.22% -
  Horiz. % 356.08% 448.28% 54.09% 116.05% 83.74% 107.22% 100.00%
EY 1.16 0.93 7.67 3.57 4.95 3.87 4.15 -19.12%
  YoY % 24.73% -87.87% 114.85% -27.88% 27.91% -6.75% -
  Horiz. % 27.95% 22.41% 184.82% 86.02% 119.28% 93.25% 100.00%
DY 1.58 1.43 1.87 2.26 2.67 9.26 5.17 -17.91%
  YoY % 10.49% -23.53% -17.26% -15.36% -71.17% 79.11% -
  Horiz. % 30.56% 27.66% 36.17% 43.71% 51.64% 179.11% 100.00%
P/NAPS 3.16 1.46 1.34 1.11 0.92 0.54 1.16 18.16%
  YoY % 116.44% 8.96% 20.72% 20.65% 70.37% -53.45% -
  Horiz. % 272.41% 125.86% 115.52% 95.69% 79.31% 46.55% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 21/03/12 23/02/11 25/02/10 20/02/09 29/02/08 -
Price 3.0100 3.4000 2.7800 2.6100 1.9300 0.5200 1.0300 -
P/RPS 5.84 6.96 3.89 3.15 2.50 0.60 1.25 29.27%
  YoY % -16.09% 78.92% 23.49% 26.00% 316.67% -52.00% -
  Horiz. % 467.20% 556.80% 311.20% 252.00% 200.00% 48.00% 100.00%
P/EPS 81.78 105.30 13.58 33.04 20.84 24.90 21.41 25.00%
  YoY % -22.34% 675.41% -58.90% 58.54% -16.31% 16.30% -
  Horiz. % 381.97% 491.83% 63.43% 154.32% 97.34% 116.30% 100.00%
EY 1.22 0.95 7.37 3.03 4.80 4.02 4.67 -20.03%
  YoY % 28.42% -87.11% 143.23% -36.88% 19.40% -13.92% -
  Horiz. % 26.12% 20.34% 157.82% 64.88% 102.78% 86.08% 100.00%
DY 1.66 1.47 1.80 1.92 2.59 9.62 5.83 -18.87%
  YoY % 12.93% -18.33% -6.25% -25.87% -73.08% 65.01% -
  Horiz. % 28.47% 25.21% 30.87% 32.93% 44.43% 165.01% 100.00%
P/NAPS 3.01 1.42 1.39 1.31 0.95 0.52 1.03 19.55%
  YoY % 111.97% 2.16% 6.11% 37.89% 82.69% -49.51% -
  Horiz. % 292.23% 137.86% 134.95% 127.18% 92.23% 50.49% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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