[MAGNUM] QoQ 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- 127.72%
YoY- -6.28%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 873,668 813,244 804,013 831,201 827,066 759,149 753,961 10.29%
PBT 165,059 67,239 182,055 105,406 72,561 37,949 105,372 34.76%
Tax -60,259 -15,665 -8,514 -30,514 -4,594 -3,425 -62,785 -2.69%
NP 104,800 51,574 173,541 74,892 67,967 34,524 42,587 81.97%
-
NP to SH 104,746 50,727 127,406 45,024 19,772 39,917 50,888 61.60%
-
Tax Rate 36.51% 23.30% 4.68% 28.95% 6.33% 9.03% 59.58% -
Total Cost 768,868 761,670 630,472 756,309 759,099 724,625 711,374 5.30%
-
Net Worth 2,295,909 2,194,719 2,130,228 1,858,437 946,624 1,843,785 1,623,127 25.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 56,549 - - - 47,331 - 40,176 25.51%
Div Payout % 53.99% - - - 239.39% - 78.95% -
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 2,295,909 2,194,719 2,130,228 1,858,437 946,624 1,843,785 1,623,127 25.92%
NOSH 1,130,990 1,035,244 1,019,248 957,957 946,624 950,404 803,528 25.51%
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 12.00% 6.34% 21.58% 9.01% 8.22% 4.55% 5.65% -
ROE 4.56% 2.31% 5.98% 2.42% 2.09% 2.16% 3.14% -
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 77.25 78.56 78.88 86.77 87.37 79.88 93.83 -12.12%
EPS 10.10 4.90 12.50 4.70 2.20 4.20 5.30 53.52%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 5.00 0.00%
NAPS 2.03 2.12 2.09 1.94 1.00 1.94 2.02 0.32%
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 60.79 56.59 55.94 57.84 57.55 52.82 52.46 10.29%
EPS 7.29 3.53 8.87 3.13 1.38 2.78 3.54 61.65%
DPS 3.93 0.00 0.00 0.00 3.29 0.00 2.80 25.28%
NAPS 1.5975 1.5271 1.4822 1.2931 0.6587 1.2829 1.1294 25.92%
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 2.42 2.37 0.89 0.65 0.62 0.80 0.80 108.74%
P/EPS 20.19 37.96 5.60 11.91 25.85 15.24 11.84 42.59%
EY 4.95 2.63 17.86 8.39 3.87 6.56 8.44 -29.86%
DY 2.67 0.00 0.00 0.00 9.26 0.00 6.67 -45.59%
P/NAPS 0.92 0.88 0.33 0.29 0.54 0.33 0.37 83.23%
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 2.50 2.42 1.31 0.82 0.60 0.65 0.75 122.65%
P/EPS 20.84 38.78 8.24 15.11 24.90 12.38 11.05 52.47%
EY 4.80 2.58 12.14 6.62 4.02 8.08 9.05 -34.40%
DY 2.59 0.00 0.00 0.00 9.62 0.00 7.14 -49.04%
P/NAPS 0.95 0.90 0.49 0.37 0.52 0.27 0.35 94.22%

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