[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 67.4%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,810,948 945,376 3,594,662 2,700,207 1,863,980 992,620 3,322,126 -33.34%
PBT 300,016 167,081 538,721 392,118 260,077 139,004 519,759 -30.74%
Tax -62,454 -31,689 -93,340 -64,054 -58,511 -33,415 -114,952 -33.49%
NP 237,562 135,392 445,381 328,064 201,566 105,589 404,807 -29.97%
-
NP to SH 157,788 88,094 300,038 214,828 128,330 68,193 327,903 -38.67%
-
Tax Rate 20.82% 18.97% 17.33% 16.34% 22.50% 24.04% 22.12% -
Total Cost 1,573,386 809,984 3,149,281 2,372,143 1,662,414 887,031 2,917,319 -33.81%
-
Net Worth 2,886,512 2,453,601 2,387,617 2,287,223 2,245,774 2,208,154 2,129,755 22.53%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 110,172 53,339 96,795 42,751 - - 94,890 10.49%
Div Payout % 69.82% 60.55% 32.26% 19.90% - - 28.94% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,886,512 2,453,601 2,387,617 2,287,223 2,245,774 2,208,154 2,129,755 22.53%
NOSH 1,101,722 1,066,783 1,075,503 1,068,795 1,069,416 1,082,428 1,054,334 2.98%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.12% 14.32% 12.39% 12.15% 10.81% 10.64% 12.19% -
ROE 5.47% 3.59% 12.57% 9.39% 5.71% 3.09% 15.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 164.37 88.62 334.23 252.64 174.30 91.70 315.09 -35.27%
EPS 14.30 8.30 27.30 20.00 12.00 6.30 31.20 -40.63%
DPS 10.00 5.00 9.00 4.00 0.00 0.00 9.00 7.29%
NAPS 2.62 2.30 2.22 2.14 2.10 2.04 2.02 18.98%
Adjusted Per Share Value based on latest NOSH - 1,067,876
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 126.01 65.78 250.12 187.88 129.70 69.07 231.16 -33.34%
EPS 10.98 6.13 20.88 14.95 8.93 4.74 22.82 -38.67%
DPS 7.67 3.71 6.74 2.97 0.00 0.00 6.60 10.56%
NAPS 2.0085 1.7072 1.6613 1.5915 1.5626 1.5365 1.4819 22.53%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.03 2.68 2.21 2.22 2.04 2.38 1.87 -
P/RPS 1.84 3.02 0.66 0.88 1.17 2.60 0.59 113.90%
P/EPS 21.16 32.45 7.92 11.04 17.00 37.78 6.01 131.96%
EY 4.73 3.08 12.62 9.05 5.88 2.65 16.63 -56.85%
DY 3.30 1.87 4.07 1.80 0.00 0.00 4.81 -22.26%
P/NAPS 1.16 1.17 1.00 1.04 0.97 1.17 0.93 15.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 23/02/11 23/11/10 26/08/10 21/05/10 25/02/10 -
Price 2.75 3.13 2.61 2.12 2.14 1.98 1.93 -
P/RPS 1.67 3.53 0.78 0.84 1.23 2.16 0.61 96.06%
P/EPS 19.20 37.90 9.36 10.55 17.83 31.43 6.21 112.66%
EY 5.21 2.64 10.69 9.48 5.61 3.18 16.11 -52.98%
DY 3.64 1.60 3.45 1.89 0.00 0.00 4.66 -15.22%
P/NAPS 1.05 1.36 1.18 0.99 1.02 0.97 0.96 6.17%

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