[MAGNUM] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 182.97%
YoY- 150.37%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 992,620 873,668 813,244 804,013 831,201 827,066 759,149 19.59%
PBT 139,004 165,059 67,239 182,055 105,406 72,561 37,949 137.80%
Tax -33,415 -60,259 -15,665 -8,514 -30,514 -4,594 -3,425 357.21%
NP 105,589 104,800 51,574 173,541 74,892 67,967 34,524 110.84%
-
NP to SH 68,193 104,746 50,727 127,406 45,024 19,772 39,917 42.95%
-
Tax Rate 24.04% 36.51% 23.30% 4.68% 28.95% 6.33% 9.03% -
Total Cost 887,031 768,868 761,670 630,472 756,309 759,099 724,625 14.44%
-
Net Worth 2,208,154 2,295,909 2,194,719 2,130,228 1,858,437 946,624 1,843,785 12.78%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 56,549 - - - 47,331 - -
Div Payout % - 53.99% - - - 239.39% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,208,154 2,295,909 2,194,719 2,130,228 1,858,437 946,624 1,843,785 12.78%
NOSH 1,082,428 1,130,990 1,035,244 1,019,248 957,957 946,624 950,404 9.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.64% 12.00% 6.34% 21.58% 9.01% 8.22% 4.55% -
ROE 3.09% 4.56% 2.31% 5.98% 2.42% 2.09% 2.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 91.70 77.25 78.56 78.88 86.77 87.37 79.88 9.64%
EPS 6.30 10.10 4.90 12.50 4.70 2.20 4.20 31.06%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.04 2.03 2.12 2.09 1.94 1.00 1.94 3.41%
Adjusted Per Share Value based on latest NOSH - 1,019,248
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.07 60.79 56.59 55.94 57.84 57.55 52.82 19.60%
EPS 4.74 7.29 3.53 8.87 3.13 1.38 2.78 42.76%
DPS 0.00 3.93 0.00 0.00 0.00 3.29 0.00 -
NAPS 1.5365 1.5975 1.5271 1.4822 1.2931 0.6587 1.2829 12.79%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.38 1.87 1.86 0.70 0.56 0.54 0.64 -
P/RPS 2.60 2.42 2.37 0.89 0.65 0.62 0.80 119.56%
P/EPS 37.78 20.19 37.96 5.60 11.91 25.85 15.24 83.27%
EY 2.65 4.95 2.63 17.86 8.39 3.87 6.56 -45.38%
DY 0.00 2.67 0.00 0.00 0.00 9.26 0.00 -
P/NAPS 1.17 0.92 0.88 0.33 0.29 0.54 0.33 132.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 25/02/10 25/11/09 26/08/09 27/05/09 20/02/09 20/11/08 -
Price 1.98 1.93 1.90 1.03 0.71 0.52 0.52 -
P/RPS 2.16 2.50 2.42 1.31 0.82 0.60 0.65 122.84%
P/EPS 31.43 20.84 38.78 8.24 15.11 24.90 12.38 86.20%
EY 3.18 4.80 2.58 12.14 6.62 4.02 8.08 -46.32%
DY 0.00 2.59 0.00 0.00 0.00 9.62 0.00 -
P/NAPS 0.97 0.95 0.90 0.49 0.37 0.52 0.27 134.75%

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