[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.2%
YoY- 106.72%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,600,276 3,727,960 3,970,480 3,322,126 3,264,610 3,270,428 3,324,804 5.44%
PBT 522,824 520,154 556,016 519,759 472,933 574,922 421,624 15.40%
Tax -85,405 -117,022 -133,660 -114,952 -72,924 -78,056 -122,056 -21.16%
NP 437,418 403,132 422,356 404,807 400,009 496,866 299,568 28.67%
-
NP to SH 286,437 256,660 272,772 327,903 297,542 344,860 180,096 36.21%
-
Tax Rate 16.34% 22.50% 24.04% 22.12% 15.42% 13.58% 28.95% -
Total Cost 3,162,857 3,324,828 3,548,124 2,917,319 2,864,601 2,773,562 3,025,236 3.00%
-
Net Worth 2,287,223 2,245,774 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 14.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 57,002 - - 94,890 54,345 - - -
Div Payout % 19.90% - - 28.94% 18.26% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,287,223 2,245,774 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 14.82%
NOSH 1,068,795 1,069,416 1,082,428 1,054,334 1,018,981 1,014,294 957,957 7.56%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.15% 10.81% 10.64% 12.19% 12.25% 15.19% 9.01% -
ROE 12.52% 11.43% 12.35% 15.40% 13.77% 16.27% 9.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 336.85 348.60 366.81 315.09 320.38 322.43 347.07 -1.97%
EPS 26.67 24.00 25.20 31.20 29.20 34.00 18.80 26.22%
DPS 5.33 0.00 0.00 9.00 5.33 0.00 0.00 -
NAPS 2.14 2.10 2.04 2.02 2.12 2.09 1.94 6.75%
Adjusted Per Share Value based on latest NOSH - 1,130,990
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 250.51 259.39 276.27 231.16 227.15 227.56 231.34 5.44%
EPS 19.93 17.86 18.98 22.82 20.70 24.00 12.53 36.22%
DPS 3.97 0.00 0.00 6.60 3.78 0.00 0.00 -
NAPS 1.5915 1.5626 1.5365 1.4819 1.5031 1.475 1.2931 14.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.22 2.04 2.38 1.87 1.86 0.70 0.56 -
P/RPS 0.66 0.59 0.65 0.59 0.58 0.22 0.16 156.98%
P/EPS 8.28 8.50 9.44 6.01 6.37 2.06 2.98 97.51%
EY 12.07 11.76 10.59 16.63 15.70 48.57 33.57 -49.40%
DY 2.40 0.00 0.00 4.81 2.87 0.00 0.00 -
P/NAPS 1.04 0.97 1.17 0.93 0.88 0.33 0.29 134.10%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 21/05/10 25/02/10 25/11/09 26/08/09 27/05/09 -
Price 2.12 2.14 1.98 1.93 1.90 1.03 0.71 -
P/RPS 0.63 0.61 0.54 0.61 0.59 0.32 0.20 114.73%
P/EPS 7.91 8.92 7.86 6.21 6.51 3.03 3.78 63.52%
EY 12.64 11.21 12.73 16.11 15.37 33.01 26.48 -38.89%
DY 2.52 0.00 0.00 4.66 2.81 0.00 0.00 -
P/NAPS 0.99 1.02 0.97 0.96 0.90 0.49 0.37 92.61%

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