[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -5.91%

YoY- -25.58%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	3,781,504	3,594,662	3,600,276	3,727,960	3,970,480	3,322,126	3,264,610	10.30%
YoY %	5.20%	-0.16%	-3.43%	-6.11%	19.52%	1.76%	-	-
Horiz. %	115.83%	110.11%	110.28%	114.19%	121.62%	101.76%	100.00%	-
PBT	668,324	538,721	522,824	520,154	556,016	519,759	472,933	25.95%
YoY %	24.06%	3.04%	0.51%	-6.45%	6.98%	9.90%	-	-
Horiz. %	141.31%	113.91%	110.55%	109.98%	117.57%	109.90%	100.00%	-
Tax	-126,756	-93,340	-85,405	-117,022	-133,660	-114,952	-72,924	44.61%
YoY %	-35.80%	-9.29%	27.02%	12.45%	-16.27%	-57.63%	-	-
Horiz. %	173.82%	128.00%	117.12%	160.47%	183.29%	157.63%	100.00%	-
NP	541,568	445,381	437,418	403,132	422,356	404,807	400,009	22.40%
YoY %	21.60%	1.82%	8.50%	-4.55%	4.34%	1.20%	-	-
Horiz. %	135.39%	111.34%	109.35%	100.78%	105.59%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	352,376	300,038	286,437	256,660	272,772	327,903	297,542	11.94%
YoY %	17.44%	4.75%	11.60%	-5.91%	-16.81%	10.20%	-	-
Horiz. %	118.43%	100.84%	96.27%	86.26%	91.68%	110.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.97%	17.33%	16.34%	22.50%	24.04%	22.12%	15.42%	-
YoY %	9.46%	6.06%	-27.38%	-6.41%	8.68%	43.45%	-	-
Horiz. %	123.02%	112.39%	105.97%	145.91%	155.90%	143.45%	100.00%	-
Total Cost	3,239,936	3,149,281	3,162,857	3,324,828	3,548,124	2,917,319	2,864,601	8.56%
YoY %	2.88%	-0.43%	-4.87%	-6.29%	21.62%	1.84%	-	-
Horiz. %	113.10%	109.94%	110.41%	116.07%	123.86%	101.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,453,601	2,387,617	2,287,223	2,245,774	2,208,154	2,129,755	2,160,241	8.86%
YoY %	2.76%	4.39%	1.85%	1.70%	3.68%	-1.41%	-	-
Horiz. %	113.58%	110.53%	105.88%	103.96%	102.22%	98.59%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	213,356	96,795	57,002	-	-	94,890	54,345	149.07%
YoY %	120.42%	69.81%	0.00%	-	-	74.61%	-	-
Horiz. %	392.60%	178.11%	104.89%	-	-	174.61%	100.00%	-
Div Payout %	60.55%	32.26%	19.90%	-	-	28.94%	18.26%	-
YoY %	87.69%	62.11%	0.00%	-	-	58.49%	-	-
Horiz. %	331.60%	176.67%	108.98%	-	-	158.49%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	2,453,601	2,387,617	2,287,223	2,245,774	2,208,154	2,129,755	2,160,241	8.86%
YoY %	2.76%	4.39%	1.85%	1.70%	3.68%	-1.41%	-	-
Horiz. %	113.58%	110.53%	105.88%	103.96%	102.22%	98.59%	100.00%	-
NOSH	1,066,783	1,075,503	1,068,795	1,069,416	1,082,428	1,054,334	1,018,981	3.10%
YoY %	-0.81%	0.63%	-0.06%	-1.20%	2.66%	3.47%	-	-
Horiz. %	104.69%	105.55%	104.89%	104.95%	106.23%	103.47%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	14.32%	12.39%	12.15%	10.81%	10.64%	12.19%	12.25%	-
YoY %	15.58%	1.98%	12.40%	1.60%	-12.72%	-0.49%	-	-
Horiz. %	116.90%	101.14%	99.18%	88.24%	86.86%	99.51%	100.00%	-
ROE	14.36%	12.57%	12.52%	11.43%	12.35%	15.40%	13.77%	-
YoY %	14.24%	0.40%	9.54%	-7.45%	-19.81%	11.84%	-	-
Horiz. %	104.28%	91.29%	90.92%	83.01%	89.69%	111.84%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	354.48	334.23	336.85	348.60	366.81	315.09	320.38	6.98%
YoY %	6.06%	-0.78%	-3.37%	-4.96%	16.41%	-1.65%	-	-
Horiz. %	110.64%	104.32%	105.14%	108.81%	114.49%	98.35%	100.00%	-
EPS	33.20	27.30	26.67	24.00	25.20	31.20	29.20	8.94%
YoY %	21.61%	2.36%	11.13%	-4.76%	-19.23%	6.85%	-	-
Horiz. %	113.70%	93.49%	91.34%	82.19%	86.30%	106.85%	100.00%	-
DPS	20.00	9.00	5.33	0.00	0.00	9.00	5.33	141.66%
YoY %	122.22%	68.86%	0.00%	0.00%	0.00%	68.86%	-	-
Horiz. %	375.23%	168.86%	100.00%	0.00%	0.00%	168.86%	100.00%	-
NAPS	2.30	2.22	2.14	2.10	2.04	2.02	2.12	5.58%
YoY %	3.60%	3.74%	1.90%	2.94%	0.99%	-4.72%	-	-
Horiz. %	108.49%	104.72%	100.94%	99.06%	96.23%	95.28%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,055,035
RPS	263.12	250.12	250.51	259.39	276.27	231.16	227.15	10.30%
YoY %	5.20%	-0.16%	-3.42%	-6.11%	19.51%	1.77%	-	-
Horiz. %	115.84%	110.11%	110.28%	114.19%	121.62%	101.77%	100.00%	-
EPS	24.52	20.88	19.93	17.86	18.98	22.82	20.70	11.96%
YoY %	17.43%	4.77%	11.59%	-5.90%	-16.83%	10.24%	-	-
Horiz. %	118.45%	100.87%	96.28%	86.28%	91.69%	110.24%	100.00%	-
DPS	14.85	6.74	3.97	0.00	0.00	6.60	3.78	149.18%
YoY %	120.33%	69.77%	0.00%	0.00%	0.00%	74.60%	-	-
Horiz. %	392.86%	178.31%	105.03%	0.00%	0.00%	174.60%	100.00%	-
NAPS	1.7072	1.6613	1.5915	1.5626	1.5365	1.4819	1.5031	8.86%
YoY %	2.76%	4.39%	1.85%	1.70%	3.68%	-1.41%	-	-
Horiz. %	113.58%	110.52%	105.88%	103.96%	102.22%	98.59%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.68	2.21	2.22	2.04	2.38	1.87	1.86	-
P/RPS	0.76	0.66	0.66	0.59	0.65	0.59	0.58	19.76%
YoY %	15.15%	0.00%	11.86%	-9.23%	10.17%	1.72%	-	-
Horiz. %	131.03%	113.79%	113.79%	101.72%	112.07%	101.72%	100.00%	-
P/EPS	8.11	7.92	8.28	8.50	9.44	6.01	6.37	17.48%
YoY %	2.40%	-4.35%	-2.59%	-9.96%	57.07%	-5.65%	-	-
Horiz. %	127.32%	124.33%	129.98%	133.44%	148.19%	94.35%	100.00%	-
EY	12.33	12.62	12.07	11.76	10.59	16.63	15.70	-14.89%
YoY %	-2.30%	4.56%	2.64%	11.05%	-36.32%	5.92%	-	-
Horiz. %	78.54%	80.38%	76.88%	74.90%	67.45%	105.92%	100.00%	-
DY	7.46	4.07	2.40	0.00	0.00	4.81	2.87	89.15%
YoY %	83.29%	69.58%	0.00%	0.00%	0.00%	67.60%	-	-
Horiz. %	259.93%	141.81%	83.62%	0.00%	0.00%	167.60%	100.00%	-
P/NAPS	1.17	1.00	1.04	0.97	1.17	0.93	0.88	20.93%
YoY %	17.00%	-3.85%	7.22%	-17.09%	25.81%	5.68%	-	-
Horiz. %	132.95%	113.64%	118.18%	110.23%	132.95%	105.68%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	23/02/11	23/11/10	26/08/10	21/05/10	25/02/10	25/11/09	-
Price	3.13	2.61	2.12	2.14	1.98	1.93	1.90	-
P/RPS	0.88	0.78	0.63	0.61	0.54	0.61	0.59	30.57%
YoY %	12.82%	23.81%	3.28%	12.96%	-11.48%	3.39%	-	-
Horiz. %	149.15%	132.20%	106.78%	103.39%	91.53%	103.39%	100.00%	-
P/EPS	9.48	9.36	7.91	8.92	7.86	6.21	6.51	28.50%
YoY %	1.28%	18.33%	-11.32%	13.49%	26.57%	-4.61%	-	-
Horiz. %	145.62%	143.78%	121.51%	137.02%	120.74%	95.39%	100.00%	-
EY	10.55	10.69	12.64	11.21	12.73	16.11	15.37	-22.20%
YoY %	-1.31%	-15.43%	12.76%	-11.94%	-20.98%	4.81%	-	-
Horiz. %	68.64%	69.55%	82.24%	72.93%	82.82%	104.81%	100.00%	-
DY	6.39	3.45	2.52	0.00	0.00	4.66	2.81	73.01%
YoY %	85.22%	36.90%	0.00%	0.00%	0.00%	65.84%	-	-
Horiz. %	227.40%	122.78%	89.68%	0.00%	0.00%	165.84%	100.00%	-
P/NAPS	1.36	1.18	0.99	1.02	0.97	0.96	0.90	31.71%
YoY %	15.25%	19.19%	-2.94%	5.15%	1.04%	6.67%	-	-
Horiz. %	151.11%	131.11%	110.00%	113.33%	107.78%	106.67%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos