[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 79.11%

YoY- 22.95%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	905,889	3,523,949	2,612,484	1,810,948	945,376	3,594,662	2,700,207	-51.68%
YoY %	-74.29%	34.89%	44.26%	91.56%	-73.70%	33.13%	-	-
Horiz. %	33.55%	130.51%	96.75%	67.07%	35.01%	133.13%	100.00%	-
PBT	118,157	660,610	384,402	300,016	167,081	538,721	392,118	-55.02%
YoY %	-82.11%	71.85%	28.13%	79.56%	-68.99%	37.39%	-	-
Horiz. %	30.13%	168.47%	98.03%	76.51%	42.61%	137.39%	100.00%	-
Tax	-32,880	-99,386	-84,970	-62,454	-31,689	-93,340	-64,054	-35.86%
YoY %	66.92%	-16.97%	-36.05%	-97.08%	66.05%	-45.72%	-	-
Horiz. %	51.33%	155.16%	132.65%	97.50%	49.47%	145.72%	100.00%	-
NP	85,277	561,224	299,432	237,562	135,392	445,381	328,064	-59.23%
YoY %	-84.81%	87.43%	26.04%	75.46%	-69.60%	35.76%	-	-
Horiz. %	25.99%	171.07%	91.27%	72.41%	41.27%	135.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,724	479,575	218,442	157,788	88,094	300,038	214,828	-46.61%
YoY %	-82.54%	119.54%	38.44%	79.11%	-70.64%	39.66%	-	-
Horiz. %	38.97%	223.24%	101.68%	73.45%	41.01%	139.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.83%	15.04%	22.10%	20.82%	18.97%	17.33%	16.34%	-
YoY %	85.04%	-31.95%	6.15%	9.75%	9.46%	6.06%	-	-
Horiz. %	170.32%	92.04%	135.25%	127.42%	116.10%	106.06%	100.00%	-
Total Cost	820,612	2,962,725	2,313,052	1,573,386	809,984	3,149,281	2,372,143	-50.68%
YoY %	-72.30%	28.09%	47.01%	94.25%	-74.28%	32.76%	-	-
Horiz. %	34.59%	124.90%	97.51%	66.33%	34.15%	132.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,263,816	2,920,586	2,462,723	2,886,512	2,453,601	2,387,617	2,287,223	26.72%
YoY %	11.75%	18.59%	-14.68%	17.64%	2.76%	4.39%	-	-
Horiz. %	142.70%	127.69%	107.67%	126.20%	107.27%	104.39%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	70,952	193,844	121,917	110,172	53,339	96,795	42,751	40.13%
YoY %	-63.40%	59.00%	10.66%	106.55%	-44.89%	126.42%	-	-
Horiz. %	165.97%	453.43%	285.18%	257.71%	124.77%	226.42%	100.00%	-
Div Payout %	84.75%	40.42%	55.81%	69.82%	60.55%	32.26%	19.90%	-
YoY %	109.67%	-27.58%	-20.07%	15.31%	87.69%	62.11%	-	-
Horiz. %	425.88%	203.12%	280.45%	350.85%	304.27%	162.11%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	3,263,816	2,920,586	2,462,723	2,886,512	2,453,601	2,387,617	2,287,223	26.72%
YoY %	11.75%	18.59%	-14.68%	17.64%	2.76%	4.39%	-	-
Horiz. %	142.70%	127.69%	107.67%	126.20%	107.27%	104.39%	100.00%	-
NOSH	1,419,050	1,292,294	1,219,170	1,101,722	1,066,783	1,075,503	1,068,795	20.77%
YoY %	9.81%	6.00%	10.66%	3.28%	-0.81%	0.63%	-	-
Horiz. %	132.77%	120.91%	114.07%	103.08%	99.81%	100.63%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	9.41%	15.93%	11.46%	13.12%	14.32%	12.39%	12.15%	-
YoY %	-40.93%	39.01%	-12.65%	-8.38%	15.58%	1.98%	-	-
Horiz. %	77.45%	131.11%	94.32%	107.98%	117.86%	101.98%	100.00%	-
ROE	2.57%	16.42%	8.87%	5.47%	3.59%	12.57%	9.39%	-
YoY %	-84.35%	85.12%	62.16%	52.37%	-71.44%	33.87%	-	-
Horiz. %	27.37%	174.87%	94.46%	58.25%	38.23%	133.87%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	63.84	272.69	214.28	164.37	88.62	334.23	252.64	-59.99%
YoY %	-76.59%	27.26%	30.36%	85.48%	-73.49%	32.29%	-	-
Horiz. %	25.27%	107.94%	84.82%	65.06%	35.08%	132.29%	100.00%	-
EPS	5.90	36.80	24.60	14.30	8.30	27.30	20.00	-55.65%
YoY %	-83.97%	49.59%	72.03%	72.29%	-69.60%	36.50%	-	-
Horiz. %	29.50%	184.00%	123.00%	71.50%	41.50%	136.50%	100.00%	-
DPS	5.00	15.00	10.00	10.00	5.00	9.00	4.00	16.02%
YoY %	-66.67%	50.00%	0.00%	100.00%	-44.44%	125.00%	-	-
Horiz. %	125.00%	375.00%	250.00%	250.00%	125.00%	225.00%	100.00%	-
NAPS	2.30	2.26	2.02	2.62	2.30	2.22	2.14	4.91%
YoY %	1.77%	11.88%	-22.90%	13.91%	3.60%	3.74%	-	-
Horiz. %	107.48%	105.61%	94.39%	122.43%	107.48%	103.74%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,095,390
RPS	63.03	245.20	181.78	126.01	65.78	250.12	187.88	-51.68%
YoY %	-74.29%	34.89%	44.26%	91.56%	-73.70%	33.13%	-	-
Horiz. %	33.55%	130.51%	96.75%	67.07%	35.01%	133.13%	100.00%	-
EPS	5.83	33.37	15.20	10.98	6.13	20.88	14.95	-46.59%
YoY %	-82.53%	119.54%	38.43%	79.12%	-70.64%	39.67%	-	-
Horiz. %	39.00%	223.21%	101.67%	73.44%	41.00%	139.67%	100.00%	-
DPS	4.94	13.49	8.48	7.67	3.71	6.74	2.97	40.33%
YoY %	-63.38%	59.08%	10.56%	106.74%	-44.96%	126.94%	-	-
Horiz. %	166.33%	454.21%	285.52%	258.25%	124.92%	226.94%	100.00%	-
NAPS	2.271	2.0322	1.7136	2.0085	1.7072	1.6613	1.5915	26.72%
YoY %	11.75%	18.59%	-14.68%	17.65%	2.76%	4.39%	-	-
Horiz. %	142.70%	127.69%	107.67%	126.20%	107.27%	104.39%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	2.76	2.67	2.38	3.03	2.68	2.21	2.22	-
P/RPS	4.32	0.98	1.11	1.84	3.02	0.66	0.88	188.56%
YoY %	340.82%	-11.71%	-39.67%	-39.07%	357.58%	-25.00%	-	-
Horiz. %	490.91%	111.36%	126.14%	209.09%	343.18%	75.00%	100.00%	-
P/EPS	46.78	7.19	13.28	21.16	32.45	7.92	11.04	161.62%
YoY %	550.63%	-45.86%	-37.24%	-34.79%	309.72%	-28.26%	-	-
Horiz. %	423.73%	65.13%	120.29%	191.67%	293.93%	71.74%	100.00%	-
EY	2.14	13.90	7.53	4.73	3.08	12.62	9.05	-61.72%
YoY %	-84.60%	84.59%	59.20%	53.57%	-75.59%	39.45%	-	-
Horiz. %	23.65%	153.59%	83.20%	52.27%	34.03%	139.45%	100.00%	-
DY	1.81	5.62	4.20	3.30	1.87	4.07	1.80	0.36%
YoY %	-67.79%	33.81%	27.27%	76.47%	-54.05%	126.11%	-	-
Horiz. %	100.56%	312.22%	233.33%	183.33%	103.89%	226.11%	100.00%	-
P/NAPS	1.20	1.18	1.18	1.16	1.17	1.00	1.04	10.00%
YoY %	1.69%	0.00%	1.72%	-0.85%	17.00%	-3.85%	-	-
Horiz. %	115.38%	113.46%	113.46%	111.54%	112.50%	96.15%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	25/05/12	21/03/12	23/11/11	24/08/11	25/05/11	23/02/11	23/11/10	-
Price	3.19	2.78	2.62	2.75	3.13	2.61	2.12	-
P/RPS	5.00	1.02	1.22	1.67	3.53	0.78	0.84	228.08%
YoY %	390.20%	-16.39%	-26.95%	-52.69%	352.56%	-7.14%	-	-
Horiz. %	595.24%	121.43%	145.24%	198.81%	420.24%	92.86%	100.00%	-
P/EPS	54.07	7.49	14.62	19.20	37.90	9.36	10.55	196.96%
YoY %	621.90%	-48.77%	-23.85%	-49.34%	304.91%	-11.28%	-	-
Horiz. %	512.51%	71.00%	138.58%	181.99%	359.24%	88.72%	100.00%	-
EY	1.85	13.35	6.84	5.21	2.64	10.69	9.48	-66.32%
YoY %	-86.14%	95.18%	31.29%	97.35%	-75.30%	12.76%	-	-
Horiz. %	19.51%	140.82%	72.15%	54.96%	27.85%	112.76%	100.00%	-
DY	1.57	5.40	3.82	3.64	1.60	3.45	1.89	-11.62%
YoY %	-70.93%	41.36%	4.95%	127.50%	-53.62%	82.54%	-	-
Horiz. %	83.07%	285.71%	202.12%	192.59%	84.66%	182.54%	100.00%	-
P/NAPS	1.39	1.23	1.30	1.05	1.36	1.18	0.99	25.36%
YoY %	13.01%	-5.38%	23.81%	-22.79%	15.25%	19.19%	-	-
Horiz. %	140.40%	124.24%	131.31%	106.06%	137.37%	119.19%	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