[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

29-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 160.8%

YoY- 38.38%

Quarter Report

MPHB 2nd quarter 2012.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Cumulative Result
Revenue	847,425	3,088,646	2,348,027	1,598,718	905,889	3,523,949	2,612,484	-52.75%
YoY %	-72.56%	31.54%	46.87%	76.48%	-74.29%	34.89%	-	-
Horiz. %	32.44%	118.23%	89.88%	61.20%	34.68%	134.89%	100.00%	-
PBT	157,968	322,063	296,179	220,279	118,157	660,610	384,402	-44.69%
YoY %	-50.95%	8.74%	34.46%	86.43%	-82.11%	71.85%	-	-
Horiz. %	41.09%	83.78%	77.05%	57.30%	30.74%	171.85%	100.00%	-
Tax	-4,020	15,401	-6,033	-3,781	-32,880	-99,386	-84,970	-86.89%
YoY %	-126.10%	355.28%	-59.56%	88.50%	66.92%	-16.97%	-	-
Horiz. %	4.73%	-18.13%	7.10%	4.45%	38.70%	116.97%	100.00%	-
NP	153,948	337,464	290,146	216,498	85,277	561,224	299,432	-35.79%
YoY %	-54.38%	16.31%	34.02%	153.88%	-84.81%	87.43%	-	-
Horiz. %	51.41%	112.70%	96.90%	72.30%	28.48%	187.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	149,445	339,666	290,714	218,348	83,724	479,575	218,442	-22.34%
YoY %	-56.00%	16.84%	33.14%	160.79%	-82.54%	119.54%	-	-
Horiz. %	68.41%	155.49%	133.09%	99.96%	38.33%	219.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.54%	-4.78%	2.04%	1.72%	27.83%	15.04%	22.10%	-
YoY %	153.14%	-334.31%	18.60%	-93.82%	85.04%	-31.95%	-	-
Horiz. %	11.49%	-21.63%	9.23%	7.78%	125.93%	68.05%	100.00%	-
Total Cost	693,477	2,751,182	2,057,881	1,382,220	820,612	2,962,725	2,313,052	-55.17%
YoY %	-74.79%	33.69%	48.88%	68.44%	-72.30%	28.09%	-	-
Horiz. %	29.98%	118.94%	88.97%	59.76%	35.48%	128.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,543,981	3,481,450	3,437,013	3,367,982	3,263,816	2,920,586	2,462,723	27.43%
YoY %	1.80%	1.29%	2.05%	3.19%	11.75%	18.59%	-	-
Horiz. %	143.90%	141.37%	139.56%	136.76%	132.53%	118.59%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	71,164	233,067	157,529	71,355	70,952	193,844	121,917	-30.13%
YoY %	-69.47%	47.95%	120.77%	0.57%	-63.40%	59.00%	-	-
Horiz. %	58.37%	191.17%	129.21%	58.53%	58.20%	159.00%	100.00%	-
Div Payout %	47.62%	68.62%	54.19%	32.68%	84.75%	40.42%	55.81%	-
YoY %	-30.60%	26.63%	65.82%	-61.44%	109.67%	-27.58%	-	-
Horiz. %	85.33%	122.95%	97.10%	58.56%	151.85%	72.42%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	3,543,981	3,481,450	3,437,013	3,367,982	3,263,816	2,920,586	2,462,723	27.43%
YoY %	1.80%	1.29%	2.05%	3.19%	11.75%	18.59%	-	-
Horiz. %	143.90%	141.37%	139.56%	136.76%	132.53%	118.59%	100.00%	-
NOSH	1,423,285	1,456,673	1,432,088	1,427,111	1,419,050	1,292,294	1,219,170	10.86%
YoY %	-2.29%	1.72%	0.35%	0.57%	9.81%	6.00%	-	-
Horiz. %	116.74%	119.48%	117.46%	117.06%	116.39%	106.00%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	18.17%	10.93%	12.36%	13.54%	9.41%	15.93%	11.46%	-
YoY %	66.24%	-11.57%	-8.71%	43.89%	-40.93%	39.01%	-	-
Horiz. %	158.55%	95.38%	107.85%	118.15%	82.11%	139.01%	100.00%	-
ROE	4.22%	9.76%	8.46%	6.48%	2.57%	16.42%	8.87%	-
YoY %	-56.76%	15.37%	30.56%	152.14%	-84.35%	85.12%	-	-
Horiz. %	47.58%	110.03%	95.38%	73.06%	28.97%	185.12%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	59.54	212.03	163.96	112.02	63.84	272.69	214.28	-57.38%
YoY %	-71.92%	29.32%	46.37%	75.47%	-76.59%	27.26%	-	-
Horiz. %	27.79%	98.95%	76.52%	52.28%	29.79%	127.26%	100.00%	-
EPS	10.50	23.80	20.40	15.30	5.90	36.80	24.60	-43.28%
YoY %	-55.88%	16.67%	33.33%	159.32%	-83.97%	49.59%	-	-
Horiz. %	42.68%	96.75%	82.93%	62.20%	23.98%	149.59%	100.00%	-
DPS	5.00	16.00	11.00	5.00	5.00	15.00	10.00	-36.97%
YoY %	-68.75%	45.45%	120.00%	0.00%	-66.67%	50.00%	-	-
Horiz. %	50.00%	160.00%	110.00%	50.00%	50.00%	150.00%	100.00%	-
NAPS	2.49	2.39	2.40	2.36	2.30	2.26	2.02	14.95%
YoY %	4.18%	-0.42%	1.69%	2.61%	1.77%	11.88%	-	-
Horiz. %	123.27%	118.32%	118.81%	116.83%	113.86%	111.88%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,432,170
RPS	58.96	214.91	163.38	111.24	63.03	245.20	181.78	-52.76%
YoY %	-72.57%	31.54%	46.87%	76.49%	-74.29%	34.89%	-	-
Horiz. %	32.43%	118.23%	89.88%	61.19%	34.67%	134.89%	100.00%	-
EPS	10.40	23.63	20.23	15.19	5.83	33.37	15.20	-22.33%
YoY %	-55.99%	16.81%	33.18%	160.55%	-82.53%	119.54%	-	-
Horiz. %	68.42%	155.46%	133.09%	99.93%	38.36%	219.54%	100.00%	-
DPS	4.95	16.22	10.96	4.96	4.94	13.49	8.48	-30.13%
YoY %	-69.48%	47.99%	120.97%	0.40%	-63.38%	59.08%	-	-
Horiz. %	58.37%	191.27%	129.25%	58.49%	58.25%	159.08%	100.00%	-
NAPS	2.4659	2.4224	2.3915	2.3435	2.271	2.0322	1.7136	27.43%
YoY %	1.80%	1.29%	2.05%	3.19%	11.75%	18.59%	-	-
Horiz. %	143.90%	141.36%	139.56%	136.76%	132.53%	118.59%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	3.62	3.49	3.50	3.30	2.76	2.67	2.38	-
P/RPS	6.08	1.65	2.13	2.95	4.32	0.98	1.11	210.41%
YoY %	268.48%	-22.54%	-27.80%	-31.71%	340.82%	-11.71%	-	-
Horiz. %	547.75%	148.65%	191.89%	265.77%	389.19%	88.29%	100.00%	-
P/EPS	34.48	14.97	17.24	21.57	46.78	7.19	13.28	88.79%
YoY %	130.33%	-13.17%	-20.07%	-53.89%	550.63%	-45.86%	-	-
Horiz. %	259.64%	112.73%	129.82%	162.42%	352.26%	54.14%	100.00%	-
EY	2.90	6.68	5.80	4.64	2.14	13.90	7.53	-47.03%
YoY %	-56.59%	15.17%	25.00%	116.82%	-84.60%	84.59%	-	-
Horiz. %	38.51%	88.71%	77.03%	61.62%	28.42%	184.59%	100.00%	-
DY	1.38	4.58	3.14	1.52	1.81	5.62	4.20	-52.35%
YoY %	-69.87%	45.86%	106.58%	-16.02%	-67.79%	33.81%	-	-
Horiz. %	32.86%	109.05%	74.76%	36.19%	43.10%	133.81%	100.00%	-
P/NAPS	1.45	1.46	1.46	1.40	1.20	1.18	1.18	14.71%
YoY %	-0.68%	0.00%	4.29%	16.67%	1.69%	0.00%	-	-
Horiz. %	122.88%	123.73%	123.73%	118.64%	101.69%	100.00%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	27/05/13	28/02/13	22/11/12	29/08/12	25/05/12	21/03/12	23/11/11	-
Price	3.51	3.40	3.71	3.81	3.19	2.78	2.62	-
P/RPS	5.90	1.60	2.26	3.40	5.00	1.02	1.22	185.70%
YoY %	268.75%	-29.20%	-33.53%	-32.00%	390.20%	-16.39%	-	-
Horiz. %	483.61%	131.15%	185.25%	278.69%	409.84%	83.61%	100.00%	-
P/EPS	33.43	14.58	18.28	24.90	54.07	7.49	14.62	73.47%
YoY %	129.29%	-20.24%	-26.59%	-53.95%	621.90%	-48.77%	-	-
Horiz. %	228.66%	99.73%	125.03%	170.31%	369.84%	51.23%	100.00%	-
EY	2.99	6.86	5.47	4.02	1.85	13.35	6.84	-42.37%
YoY %	-56.41%	25.41%	36.07%	117.30%	-86.14%	95.18%	-	-
Horiz. %	43.71%	100.29%	79.97%	58.77%	27.05%	195.18%	100.00%	-
DY	1.42	4.71	2.96	1.31	1.57	5.40	3.82	-48.26%
YoY %	-69.85%	59.12%	125.95%	-16.56%	-70.93%	41.36%	-	-
Horiz. %	37.17%	123.30%	77.49%	34.29%	41.10%	141.36%	100.00%	-
P/NAPS	1.41	1.42	1.55	1.61	1.39	1.23	1.30	5.55%
YoY %	-0.70%	-8.39%	-3.73%	15.83%	13.01%	-5.38%	-	-
Horiz. %	108.46%	109.23%	119.23%	123.85%	106.92%	94.62%	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