[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.94%
YoY- 106.72%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,700,207 1,863,980 992,620 3,322,126 2,448,458 1,635,214 831,201 119.18%
PBT 392,118 260,077 139,004 519,759 354,700 287,461 105,406 139.89%
Tax -64,054 -58,511 -33,415 -114,952 -54,693 -39,028 -30,514 63.87%
NP 328,064 201,566 105,589 404,807 300,007 248,433 74,892 167.48%
-
NP to SH 214,828 128,330 68,193 327,903 223,157 172,430 45,024 183.15%
-
Tax Rate 16.34% 22.50% 24.04% 22.12% 15.42% 13.58% 28.95% -
Total Cost 2,372,143 1,662,414 887,031 2,917,319 2,148,451 1,386,781 756,309 114.12%
-
Net Worth 2,287,223 2,245,774 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 14.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 42,751 - - 94,890 40,759 - - -
Div Payout % 19.90% - - 28.94% 18.26% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,287,223 2,245,774 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 14.82%
NOSH 1,068,795 1,069,416 1,082,428 1,054,334 1,018,981 1,014,294 957,957 7.56%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.15% 10.81% 10.64% 12.19% 12.25% 15.19% 9.01% -
ROE 9.39% 5.71% 3.09% 15.40% 10.33% 8.13% 2.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 252.64 174.30 91.70 315.09 240.28 161.22 86.77 103.76%
EPS 20.00 12.00 6.30 31.20 21.90 17.00 4.70 162.36%
DPS 4.00 0.00 0.00 9.00 4.00 0.00 0.00 -
NAPS 2.14 2.10 2.04 2.02 2.12 2.09 1.94 6.75%
Adjusted Per Share Value based on latest NOSH - 1,130,990
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 187.88 129.70 69.07 231.16 170.37 113.78 57.84 119.17%
EPS 14.95 8.93 4.74 22.82 15.53 12.00 3.13 183.34%
DPS 2.97 0.00 0.00 6.60 2.84 0.00 0.00 -
NAPS 1.5915 1.5626 1.5365 1.4819 1.5031 1.475 1.2931 14.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.22 2.04 2.38 1.87 1.86 0.70 0.56 -
P/RPS 0.88 1.17 2.60 0.59 0.77 0.43 0.65 22.35%
P/EPS 11.04 17.00 37.78 6.01 8.49 4.12 11.91 -4.92%
EY 9.05 5.88 2.65 16.63 11.77 24.29 8.39 5.17%
DY 1.80 0.00 0.00 4.81 2.15 0.00 0.00 -
P/NAPS 1.04 0.97 1.17 0.93 0.88 0.33 0.29 134.10%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 21/05/10 25/02/10 25/11/09 26/08/09 27/05/09 -
Price 2.12 2.14 1.98 1.93 1.90 1.03 0.71 -
P/RPS 0.84 1.23 2.16 0.61 0.79 0.64 0.82 1.61%
P/EPS 10.55 17.83 31.43 6.21 8.68 6.06 15.11 -21.27%
EY 9.48 5.61 3.18 16.11 11.53 16.50 6.62 27.01%
DY 1.89 0.00 0.00 4.66 2.11 0.00 0.00 -
P/NAPS 0.99 1.02 0.97 0.96 0.90 0.49 0.37 92.61%

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