[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -71.61%
YoY- -6.28%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,322,126 2,448,458 1,635,214 831,201 3,137,244 2,310,178 1,551,029 65.93%
PBT 519,759 354,700 287,461 105,406 346,508 273,947 235,998 69.03%
Tax -114,952 -54,693 -39,028 -30,514 -63,588 -142,638 -139,213 -11.95%
NP 404,807 300,007 248,433 74,892 282,920 131,309 96,785 158.91%
-
NP to SH 327,903 223,157 172,430 45,024 158,618 138,846 98,929 121.81%
-
Tax Rate 22.12% 15.42% 13.58% 28.95% 18.35% 52.07% 58.99% -
Total Cost 2,917,319 2,148,451 1,386,781 756,309 2,854,324 2,178,869 1,454,244 58.85%
-
Net Worth 2,129,755 2,160,241 2,119,874 1,858,437 1,932,402 1,857,663 1,898,113 7.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 94,890 40,759 - - 95,192 47,877 46,983 59.57%
Div Payout % 28.94% 18.26% - - 60.01% 34.48% 47.49% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,129,755 2,160,241 2,119,874 1,858,437 1,932,402 1,857,663 1,898,113 7.95%
NOSH 1,054,334 1,018,981 1,014,294 957,957 951,922 957,558 939,660 7.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.19% 12.25% 15.19% 9.01% 9.02% 5.68% 6.24% -
ROE 15.40% 10.33% 8.13% 2.42% 8.21% 7.47% 5.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 315.09 240.28 161.22 86.77 329.57 241.26 165.06 53.70%
EPS 31.20 21.90 17.00 4.70 16.70 14.50 10.30 108.93%
DPS 9.00 4.00 0.00 0.00 10.00 5.00 5.00 47.81%
NAPS 2.02 2.12 2.09 1.94 2.03 1.94 2.02 0.00%
Adjusted Per Share Value based on latest NOSH - 957,957
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 231.16 170.37 113.78 57.84 218.29 160.74 107.92 65.93%
EPS 22.82 15.53 12.00 3.13 11.04 9.66 6.88 121.92%
DPS 6.60 2.84 0.00 0.00 6.62 3.33 3.27 59.50%
NAPS 1.4819 1.5031 1.475 1.2931 1.3446 1.2926 1.3207 7.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.87 1.86 0.70 0.56 0.54 0.64 0.75 -
P/RPS 0.59 0.77 0.43 0.65 0.16 0.27 0.45 19.73%
P/EPS 6.01 8.49 4.12 11.91 3.24 4.41 7.12 -10.65%
EY 16.63 11.77 24.29 8.39 30.86 22.66 14.04 11.91%
DY 4.81 2.15 0.00 0.00 18.52 7.81 6.67 -19.53%
P/NAPS 0.93 0.88 0.33 0.29 0.27 0.33 0.37 84.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 27/05/09 20/02/09 20/11/08 27/08/08 -
Price 1.93 1.90 1.03 0.71 0.52 0.52 0.70 -
P/RPS 0.61 0.79 0.64 0.82 0.16 0.22 0.42 28.16%
P/EPS 6.21 8.68 6.06 15.11 3.12 3.59 6.65 -4.44%
EY 16.11 11.53 16.50 6.62 32.04 27.88 15.04 4.67%
DY 4.66 2.11 0.00 0.00 19.23 9.62 7.14 -24.69%
P/NAPS 0.96 0.90 0.49 0.37 0.26 0.27 0.35 95.58%

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