[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -79.2%
YoY- 51.46%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,594,662 2,700,207 1,863,980 992,620 3,322,126 2,448,458 1,635,214 68.82%
PBT 538,721 392,118 260,077 139,004 519,759 354,700 287,461 51.83%
Tax -93,340 -64,054 -58,511 -33,415 -114,952 -54,693 -39,028 78.55%
NP 445,381 328,064 201,566 105,589 404,807 300,007 248,433 47.41%
-
NP to SH 300,038 214,828 128,330 68,193 327,903 223,157 172,430 44.52%
-
Tax Rate 17.33% 16.34% 22.50% 24.04% 22.12% 15.42% 13.58% -
Total Cost 3,149,281 2,372,143 1,662,414 887,031 2,917,319 2,148,451 1,386,781 72.51%
-
Net Worth 2,387,617 2,287,223 2,245,774 2,208,154 2,129,755 2,160,241 2,119,874 8.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 96,795 42,751 - - 94,890 40,759 - -
Div Payout % 32.26% 19.90% - - 28.94% 18.26% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,387,617 2,287,223 2,245,774 2,208,154 2,129,755 2,160,241 2,119,874 8.22%
NOSH 1,075,503 1,068,795 1,069,416 1,082,428 1,054,334 1,018,981 1,014,294 3.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.39% 12.15% 10.81% 10.64% 12.19% 12.25% 15.19% -
ROE 12.57% 9.39% 5.71% 3.09% 15.40% 10.33% 8.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 334.23 252.64 174.30 91.70 315.09 240.28 161.22 62.37%
EPS 27.30 20.00 12.00 6.30 31.20 21.90 17.00 37.01%
DPS 9.00 4.00 0.00 0.00 9.00 4.00 0.00 -
NAPS 2.22 2.14 2.10 2.04 2.02 2.12 2.09 4.09%
Adjusted Per Share Value based on latest NOSH - 1,082,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 250.12 187.88 129.70 69.07 231.16 170.37 113.78 68.82%
EPS 20.88 14.95 8.93 4.74 22.82 15.53 12.00 44.52%
DPS 6.74 2.97 0.00 0.00 6.60 2.84 0.00 -
NAPS 1.6613 1.5915 1.5626 1.5365 1.4819 1.5031 1.475 8.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.21 2.22 2.04 2.38 1.87 1.86 0.70 -
P/RPS 0.66 0.88 1.17 2.60 0.59 0.77 0.43 32.95%
P/EPS 7.92 11.04 17.00 37.78 6.01 8.49 4.12 54.41%
EY 12.62 9.05 5.88 2.65 16.63 11.77 24.29 -35.29%
DY 4.07 1.80 0.00 0.00 4.81 2.15 0.00 -
P/NAPS 1.00 1.04 0.97 1.17 0.93 0.88 0.33 108.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 21/05/10 25/02/10 25/11/09 26/08/09 -
Price 2.61 2.12 2.14 1.98 1.93 1.90 1.03 -
P/RPS 0.78 0.84 1.23 2.16 0.61 0.79 0.64 14.05%
P/EPS 9.36 10.55 17.83 31.43 6.21 8.68 6.06 33.51%
EY 10.69 9.48 5.61 3.18 16.11 11.53 16.50 -25.06%
DY 3.45 1.89 0.00 0.00 4.66 2.11 0.00 -
P/NAPS 1.18 0.99 1.02 0.97 0.96 0.90 0.49 79.37%

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