[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.96%
YoY- -66.01%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,324,804 3,137,244 3,080,237 3,102,058 3,188,272 3,206,046 3,230,408 1.93%
PBT 421,624 346,508 365,262 471,996 522,504 679,674 810,772 -35.30%
Tax -122,056 -63,588 -190,184 -278,426 -305,712 -107,940 -139,836 -8.65%
NP 299,568 282,920 175,078 193,570 216,792 571,734 670,936 -41.55%
-
NP to SH 180,096 158,618 185,128 197,858 192,164 384,840 451,960 -45.81%
-
Tax Rate 28.95% 18.35% 52.07% 58.99% 58.51% 15.88% 17.25% -
Total Cost 3,025,236 2,854,324 2,905,158 2,908,488 2,971,480 2,634,312 2,559,472 11.77%
-
Net Worth 1,858,437 1,932,402 1,857,663 1,898,113 1,892,815 1,833,033 1,699,624 6.13%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 95,192 63,837 93,966 - 105,017 63,656 -
Div Payout % - 60.01% 34.48% 47.49% - 27.29% 14.08% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,858,437 1,932,402 1,857,663 1,898,113 1,892,815 1,833,033 1,699,624 6.13%
NOSH 957,957 951,922 957,558 939,660 960,820 954,704 954,845 0.21%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.01% 9.02% 5.68% 6.24% 6.80% 17.83% 20.77% -
ROE 9.69% 8.21% 9.97% 10.42% 10.15% 20.99% 26.59% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 347.07 329.57 321.68 330.13 331.83 335.82 338.32 1.71%
EPS 18.80 16.70 19.33 20.60 20.00 40.30 47.33 -45.93%
DPS 0.00 10.00 6.67 10.00 0.00 11.00 6.67 -
NAPS 1.94 2.03 1.94 2.02 1.97 1.92 1.78 5.90%
Adjusted Per Share Value based on latest NOSH - 803,528
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 231.34 218.29 214.33 215.84 221.84 223.08 224.77 1.93%
EPS 12.53 11.04 12.88 13.77 13.37 26.78 31.45 -45.82%
DPS 0.00 6.62 4.44 6.54 0.00 7.31 4.43 -
NAPS 1.2931 1.3446 1.2926 1.3207 1.317 1.2754 1.1826 6.13%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.56 0.54 0.64 0.75 0.93 1.16 1.83 -
P/RPS 0.16 0.16 0.20 0.23 0.28 0.35 0.54 -55.52%
P/EPS 2.98 3.24 3.31 3.56 4.65 2.88 3.87 -15.97%
EY 33.57 30.86 30.21 28.08 21.51 34.75 25.87 18.95%
DY 0.00 18.52 10.42 13.33 0.00 9.48 3.64 -
P/NAPS 0.29 0.27 0.33 0.37 0.47 0.60 1.03 -57.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 20/02/09 20/11/08 27/08/08 28/05/08 29/02/08 16/11/07 -
Price 0.71 0.52 0.52 0.70 0.91 1.03 2.58 -
P/RPS 0.20 0.16 0.16 0.21 0.27 0.31 0.76 -58.90%
P/EPS 3.78 3.12 2.69 3.32 4.55 2.56 5.45 -21.62%
EY 26.48 32.04 37.18 30.08 21.98 39.14 18.35 27.67%
DY 0.00 19.23 12.82 14.29 0.00 10.68 2.58 -
P/NAPS 0.37 0.26 0.27 0.35 0.46 0.54 1.45 -59.73%

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