[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -14.85%
YoY- 140.64%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,080,237 3,102,058 3,188,272 3,206,046 3,230,408 3,232,882 3,299,308 -4.46%
PBT 365,262 471,996 522,504 679,674 810,772 1,008,110 1,377,708 -58.63%
Tax -190,184 -278,426 -305,712 -107,940 -139,836 -150,380 -195,484 -1.81%
NP 175,078 193,570 216,792 571,734 670,936 857,730 1,182,224 -71.91%
-
NP to SH 185,128 197,858 192,164 384,840 451,960 582,028 691,556 -58.36%
-
Tax Rate 52.07% 58.99% 58.51% 15.88% 17.25% 14.92% 14.19% -
Total Cost 2,905,158 2,908,488 2,971,480 2,634,312 2,559,472 2,375,152 2,117,084 23.41%
-
Net Worth 1,857,663 1,898,113 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 11.54%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 63,837 93,966 - 105,017 63,656 95,414 191,037 -51.74%
Div Payout % 34.48% 47.49% - 27.29% 14.08% 16.39% 27.62% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,857,663 1,898,113 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 11.54%
NOSH 957,558 939,660 960,820 954,704 954,845 954,144 955,187 0.16%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.68% 6.24% 6.80% 17.83% 20.77% 26.53% 35.83% -
ROE 9.97% 10.42% 10.15% 20.99% 26.59% 35.26% 43.88% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 321.68 330.13 331.83 335.82 338.32 338.83 345.41 -4.62%
EPS 19.33 20.60 20.00 40.30 47.33 61.00 72.40 -58.43%
DPS 6.67 10.00 0.00 11.00 6.67 10.00 20.00 -51.81%
NAPS 1.94 2.02 1.97 1.92 1.78 1.73 1.65 11.36%
Adjusted Per Share Value based on latest NOSH - 953,394
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 214.33 215.84 221.84 223.08 224.77 224.95 229.57 -4.46%
EPS 12.88 13.77 13.37 26.78 31.45 40.50 48.12 -58.36%
DPS 4.44 6.54 0.00 7.31 4.43 6.64 13.29 -51.75%
NAPS 1.2926 1.3207 1.317 1.2754 1.1826 1.1485 1.0966 11.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.75 0.93 1.16 1.83 2.22 2.32 -
P/RPS 0.20 0.23 0.28 0.35 0.54 0.66 0.67 -55.23%
P/EPS 3.31 3.56 4.65 2.88 3.87 3.64 3.20 2.27%
EY 30.21 28.08 21.51 34.75 25.87 27.48 31.21 -2.14%
DY 10.42 13.33 0.00 9.48 3.64 4.50 8.62 13.43%
P/NAPS 0.33 0.37 0.47 0.60 1.03 1.28 1.41 -61.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 -
Price 0.52 0.70 0.91 1.03 2.58 1.73 2.52 -
P/RPS 0.16 0.21 0.27 0.31 0.76 0.51 0.73 -63.54%
P/EPS 2.69 3.32 4.55 2.56 5.45 2.84 3.48 -15.73%
EY 37.18 30.08 21.98 39.14 18.35 35.26 28.73 18.69%
DY 12.82 14.29 0.00 10.68 2.58 5.78 7.94 37.50%
P/NAPS 0.27 0.35 0.46 0.54 1.45 1.00 1.53 -68.43%

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