[MAGNUM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

25-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 17.44%

YoY- 29.18%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	3,523,949	3,483,312	3,621,896	3,781,504	3,594,662	3,600,276	3,727,960	-3.67%
YoY %	1.17%	-3.83%	-4.22%	5.20%	-0.16%	-3.43%	-	-
Horiz. %	94.53%	93.44%	97.15%	101.44%	96.42%	96.57%	100.00%	-
PBT	660,610	512,536	600,032	668,324	538,721	522,824	520,154	17.22%
YoY %	28.89%	-14.58%	-10.22%	24.06%	3.04%	0.51%	-	-
Horiz. %	127.00%	98.54%	115.36%	128.49%	103.57%	100.51%	100.00%	-
Tax	-99,386	-113,293	-124,908	-126,756	-93,340	-85,405	-117,022	-10.29%
YoY %	12.28%	9.30%	1.46%	-35.80%	-9.29%	27.02%	-	-
Horiz. %	84.93%	96.81%	106.74%	108.32%	79.76%	72.98%	100.00%	-
NP	561,224	399,242	475,124	541,568	445,381	437,418	403,132	24.60%
YoY %	40.57%	-15.97%	-12.27%	21.60%	1.82%	8.50%	-	-
Horiz. %	139.22%	99.04%	117.86%	134.34%	110.48%	108.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	479,575	291,256	315,576	352,376	300,038	286,437	256,660	51.53%
YoY %	64.66%	-7.71%	-10.44%	17.44%	4.75%	11.60%	-	-
Horiz. %	186.85%	113.48%	122.95%	137.29%	116.90%	111.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.04%	22.10%	20.82%	18.97%	17.33%	16.34%	22.50%	-
YoY %	-31.95%	6.15%	9.75%	9.46%	6.06%	-27.38%	-	-
Horiz. %	66.84%	98.22%	92.53%	84.31%	77.02%	72.62%	100.00%	-
Total Cost	2,962,725	3,084,069	3,146,772	3,239,936	3,149,281	3,162,857	3,324,828	-7.37%
YoY %	-3.93%	-1.99%	-2.88%	2.88%	-0.43%	-4.87%	-	-
Horiz. %	89.11%	92.76%	94.64%	97.45%	94.72%	95.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,920,586	2,462,723	2,886,512	2,453,601	2,387,617	2,287,223	2,245,774	19.08%
YoY %	18.59%	-14.68%	17.64%	2.76%	4.39%	1.85%	-	-
Horiz. %	130.05%	109.66%	128.53%	109.25%	106.32%	101.85%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	193,844	162,556	220,344	213,356	96,795	57,002	-	-
YoY %	19.25%	-26.23%	3.28%	120.42%	69.81%	0.00%	-	-
Horiz. %	340.07%	285.18%	386.55%	374.30%	169.81%	100.00%	-	-
Div Payout %	40.42%	55.81%	69.82%	60.55%	32.26%	19.90%	-	-
YoY %	-27.58%	-20.07%	15.31%	87.69%	62.11%	0.00%	-	-
Horiz. %	203.12%	280.45%	350.85%	304.27%	162.11%	100.00%	-	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	2,920,586	2,462,723	2,886,512	2,453,601	2,387,617	2,287,223	2,245,774	19.08%
YoY %	18.59%	-14.68%	17.64%	2.76%	4.39%	1.85%	-	-
Horiz. %	130.05%	109.66%	128.53%	109.25%	106.32%	101.85%	100.00%	-
NOSH	1,292,294	1,219,170	1,101,722	1,066,783	1,075,503	1,068,795	1,069,416	13.41%
YoY %	6.00%	10.66%	3.28%	-0.81%	0.63%	-0.06%	-	-
Horiz. %	120.84%	114.00%	103.02%	99.75%	100.57%	99.94%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	15.93%	11.46%	13.12%	14.32%	12.39%	12.15%	10.81%	-
YoY %	39.01%	-12.65%	-8.38%	15.58%	1.98%	12.40%	-	-
Horiz. %	147.36%	106.01%	121.37%	132.47%	114.62%	112.40%	100.00%	-
ROE	16.42%	11.83%	10.93%	14.36%	12.57%	12.52%	11.43%	-
YoY %	38.80%	8.23%	-23.89%	14.24%	0.40%	9.54%	-	-
Horiz. %	143.66%	103.50%	95.63%	125.63%	109.97%	109.54%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	272.69	285.71	328.75	354.48	334.23	336.85	348.60	-15.06%
YoY %	-4.56%	-13.09%	-7.26%	6.06%	-0.78%	-3.37%	-	-
Horiz. %	78.22%	81.96%	94.31%	101.69%	95.88%	96.63%	100.00%	-
EPS	36.80	32.80	28.60	33.20	27.30	26.67	24.00	32.86%
YoY %	12.20%	14.69%	-13.86%	21.61%	2.36%	11.13%	-	-
Horiz. %	153.33%	136.67%	119.17%	138.33%	113.75%	111.12%	100.00%	-
DPS	15.00	13.33	20.00	20.00	9.00	5.33	0.00	-
YoY %	12.53%	-33.35%	0.00%	122.22%	68.86%	0.00%	-	-
Horiz. %	281.43%	250.09%	375.23%	375.23%	168.86%	100.00%	-	-
NAPS	2.26	2.02	2.62	2.30	2.22	2.14	2.10	5.00%
YoY %	11.88%	-22.90%	13.91%	3.60%	3.74%	1.90%	-	-
Horiz. %	107.62%	96.19%	124.76%	109.52%	105.71%	101.90%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,066,783
RPS	245.20	242.37	252.01	263.12	250.12	250.51	259.39	-3.67%
YoY %	1.17%	-3.83%	-4.22%	5.20%	-0.16%	-3.42%	-	-
Horiz. %	94.53%	93.44%	97.15%	101.44%	96.43%	96.58%	100.00%	-
EPS	33.37	20.27	21.96	24.52	20.88	19.93	17.86	51.52%
YoY %	64.63%	-7.70%	-10.44%	17.43%	4.77%	11.59%	-	-
Horiz. %	186.84%	113.49%	122.96%	137.29%	116.91%	111.59%	100.00%	-
DPS	13.49	11.31	15.33	14.85	6.74	3.97	0.00	-
YoY %	19.27%	-26.22%	3.23%	120.33%	69.77%	0.00%	-	-
Horiz. %	339.80%	284.89%	386.15%	374.06%	169.77%	100.00%	-	-
NAPS	2.0322	1.7136	2.0085	1.7072	1.6613	1.5915	1.5626	19.08%
YoY %	18.59%	-14.68%	17.65%	2.76%	4.39%	1.85%	-	-
Horiz. %	130.05%	109.66%	128.54%	109.25%	106.32%	101.85%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	2.67	2.38	3.03	2.68	2.21	2.22	2.04	-
P/RPS	0.98	0.83	0.92	0.76	0.66	0.66	0.59	40.12%
YoY %	18.07%	-9.78%	21.05%	15.15%	0.00%	11.86%	-	-
Horiz. %	166.10%	140.68%	155.93%	128.81%	111.86%	111.86%	100.00%	-
P/EPS	7.19	9.96	10.58	8.11	7.92	8.28	8.50	-10.53%
YoY %	-27.81%	-5.86%	30.46%	2.40%	-4.35%	-2.59%	-	-
Horiz. %	84.59%	117.18%	124.47%	95.41%	93.18%	97.41%	100.00%	-
EY	13.90	10.04	9.45	12.33	12.62	12.07	11.76	11.75%
YoY %	38.45%	6.24%	-23.36%	-2.30%	4.56%	2.64%	-	-
Horiz. %	118.20%	85.37%	80.36%	104.85%	107.31%	102.64%	100.00%	-
DY	5.62	5.60	6.60	7.46	4.07	2.40	0.00	-
YoY %	0.36%	-15.15%	-11.53%	83.29%	69.58%	0.00%	-	-
Horiz. %	234.17%	233.33%	275.00%	310.83%	169.58%	100.00%	-	-
P/NAPS	1.18	1.18	1.16	1.17	1.00	1.04	0.97	13.91%
YoY %	0.00%	1.72%	-0.85%	17.00%	-3.85%	7.22%	-	-
Horiz. %	121.65%	121.65%	119.59%	120.62%	103.09%	107.22%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	21/03/12	23/11/11	24/08/11	25/05/11	23/02/11	23/11/10	26/08/10	-
Price	2.78	2.62	2.75	3.13	2.61	2.12	2.14	-
P/RPS	1.02	0.92	0.84	0.88	0.78	0.63	0.61	40.74%
YoY %	10.87%	9.52%	-4.55%	12.82%	23.81%	3.28%	-	-
Horiz. %	167.21%	150.82%	137.70%	144.26%	127.87%	103.28%	100.00%	-
P/EPS	7.49	10.97	9.60	9.48	9.36	7.91	8.92	-10.96%
YoY %	-31.72%	14.27%	1.27%	1.28%	18.33%	-11.32%	-	-
Horiz. %	83.97%	122.98%	107.62%	106.28%	104.93%	88.68%	100.00%	-
EY	13.35	9.12	10.42	10.55	10.69	12.64	11.21	12.31%
YoY %	46.38%	-12.48%	-1.23%	-1.31%	-15.43%	12.76%	-	-
Horiz. %	119.09%	81.36%	92.95%	94.11%	95.36%	112.76%	100.00%	-
DY	5.40	5.09	7.27	6.39	3.45	2.52	0.00	-
YoY %	6.09%	-29.99%	13.77%	85.22%	36.90%	0.00%	-	-
Horiz. %	214.29%	201.98%	288.49%	253.57%	136.90%	100.00%	-	-
P/NAPS	1.23	1.30	1.05	1.36	1.18	0.99	1.02	13.25%
YoY %	-5.38%	23.81%	-22.79%	15.25%	19.19%	-2.94%	-	-
Horiz. %	120.59%	127.45%	102.94%	133.33%	115.69%	97.06%	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