[MAGNUM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 332.44%
YoY- 405.12%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,206,046 3,230,408 3,232,882 3,299,308 451,627 213,965 212,764 507.06%
PBT 679,674 810,772 1,008,110 1,377,708 194,739 150,422 155,182 166.97%
Tax -107,940 -139,836 -150,380 -195,484 -25,835 -7,580 -3,976 797.86%
NP 571,734 670,936 857,730 1,182,224 168,904 142,842 151,206 142.12%
-
NP to SH 384,840 451,960 582,028 691,556 159,921 139,156 148,068 88.70%
-
Tax Rate 15.88% 17.25% 14.92% 14.19% 13.27% 5.04% 2.56% -
Total Cost 2,634,312 2,559,472 2,375,152 2,117,084 282,723 71,122 61,558 1115.11%
-
Net Worth 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 1,340,493 1,300,340 25.64%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 105,017 63,656 95,414 191,037 - - - -
Div Payout % 27.29% 14.08% 16.39% 27.62% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 1,340,493 1,300,340 25.64%
NOSH 954,704 954,845 954,144 955,187 953,098 957,495 949,153 0.38%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.83% 20.77% 26.53% 35.83% 37.40% 66.76% 71.07% -
ROE 20.99% 26.59% 35.26% 43.88% 11.41% 10.38% 11.39% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 335.82 338.32 338.83 345.41 47.39 22.35 22.42 504.65%
EPS 40.30 47.33 61.00 72.40 16.80 14.53 15.60 87.94%
DPS 11.00 6.67 10.00 20.00 0.00 0.00 0.00 -
NAPS 1.92 1.78 1.73 1.65 1.47 1.40 1.37 25.15%
Adjusted Per Share Value based on latest NOSH - 955,187
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 223.08 224.77 224.95 229.57 31.42 14.89 14.80 507.18%
EPS 26.78 31.45 40.50 48.12 11.13 9.68 10.30 88.75%
DPS 7.31 4.43 6.64 13.29 0.00 0.00 0.00 -
NAPS 1.2754 1.1826 1.1485 1.0966 0.9749 0.9327 0.9048 25.63%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.16 1.83 2.22 2.32 1.32 0.86 0.86 -
P/RPS 0.35 0.54 0.66 0.67 2.79 3.85 3.84 -79.65%
P/EPS 2.88 3.87 3.64 3.20 7.87 5.92 5.51 -35.03%
EY 34.75 25.87 27.48 31.21 12.71 16.90 18.14 54.06%
DY 9.48 3.64 4.50 8.62 0.00 0.00 0.00 -
P/NAPS 0.60 1.03 1.28 1.41 0.90 0.61 0.63 -3.19%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 24/11/06 29/08/06 -
Price 1.03 2.58 1.73 2.52 2.69 1.37 0.92 -
P/RPS 0.31 0.76 0.51 0.73 5.68 6.13 4.10 -82.03%
P/EPS 2.56 5.45 2.84 3.48 16.03 9.43 5.90 -42.59%
EY 39.14 18.35 35.26 28.73 6.24 10.61 16.96 74.36%
DY 10.68 2.58 5.78 7.94 0.00 0.00 0.00 -
P/NAPS 0.54 1.45 1.00 1.53 1.83 0.98 0.67 -13.36%

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