[MAGNUM] QoQ TTM Result on 30-Jun-2010 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -19.16%

YoY- 22.27%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	3,557,330	3,604,574	3,583,787	3,550,892	3,483,545	3,322,126	3,275,524	5.66%
YoY %	-1.31%	0.58%	0.93%	1.93%	4.86%	1.42%	-	-
Horiz. %	108.60%	110.05%	109.41%	108.41%	106.35%	101.42%	100.00%	-
PBT	570,784	542,707	561,163	492,375	553,357	519,759	427,261	21.31%
YoY %	5.17%	-3.29%	13.97%	-11.02%	6.46%	21.65%	-	-
Horiz. %	133.59%	127.02%	131.34%	115.24%	129.51%	121.65%	100.00%	-
Tax	-95,600	-97,326	-128,299	-134,435	-117,853	-114,952	-59,287	37.54%
YoY %	1.77%	24.14%	4.56%	-14.07%	-2.52%	-93.89%	-	-
Horiz. %	161.25%	164.16%	216.40%	226.75%	198.78%	193.89%	100.00%	-
NP	475,184	445,381	432,864	357,940	435,504	404,807	367,974	18.60%
YoY %	6.69%	2.89%	20.93%	-17.81%	7.58%	10.01%	-	-
Horiz. %	129.14%	121.04%	117.63%	97.27%	118.35%	110.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	319,939	300,038	319,574	283,803	351,072	327,903	242,929	20.17%
YoY %	6.63%	-6.11%	12.60%	-19.16%	7.07%	34.98%	-	-
Horiz. %	131.70%	123.51%	131.55%	116.83%	144.52%	134.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.75%	17.93%	22.86%	27.30%	21.30%	22.12%	13.88%	-
YoY %	-6.58%	-21.57%	-16.26%	28.17%	-3.71%	59.37%	-	-
Horiz. %	120.68%	129.18%	164.70%	196.69%	153.46%	159.37%	100.00%	-
Total Cost	3,082,146	3,159,193	3,150,923	3,192,952	3,048,041	2,917,319	2,907,550	3.96%
YoY %	-2.44%	0.26%	-1.32%	4.75%	4.48%	0.34%	-	-
Horiz. %	106.00%	108.65%	108.37%	109.82%	104.83%	100.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,453,601	2,157,658	2,285,255	2,215,573	2,208,154	2,295,909	2,194,719	7.72%
YoY %	13.72%	-5.58%	3.15%	0.34%	-3.82%	4.61%	-	-
Horiz. %	111.80%	98.31%	104.13%	100.95%	100.61%	104.61%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	53,941	53,941	56,549	56,549	56,549	56,549	47,331	9.11%
YoY %	0.00%	-4.61%	0.00%	0.00%	0.00%	19.48%	-	-
Horiz. %	113.97%	113.97%	119.48%	119.48%	119.48%	119.48%	100.00%	-
Div Payout %	16.86%	17.98%	17.70%	19.93%	16.11%	17.25%	19.48%	-
YoY %	-6.23%	1.58%	-11.19%	23.71%	-6.61%	-11.45%	-	-
Horiz. %	86.55%	92.30%	90.86%	102.31%	82.70%	88.55%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	2,453,601	2,157,658	2,285,255	2,215,573	2,208,154	2,295,909	2,194,719	7.72%
YoY %	13.72%	-5.58%	3.15%	0.34%	-3.82%	4.61%	-	-
Horiz. %	111.80%	98.31%	104.13%	100.95%	100.61%	104.61%	100.00%	-
NOSH	1,066,783	1,078,829	1,067,876	1,055,035	1,082,428	1,130,990	1,035,244	2.02%
YoY %	-1.12%	1.03%	1.22%	-2.53%	-4.29%	9.25%	-	-
Horiz. %	103.05%	104.21%	103.15%	101.91%	104.56%	109.25%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	13.36%	12.36%	12.08%	10.08%	12.50%	12.19%	11.23%	-
YoY %	8.09%	2.32%	19.84%	-19.36%	2.54%	8.55%	-	-
Horiz. %	118.97%	110.06%	107.57%	89.76%	111.31%	108.55%	100.00%	-
ROE	13.04%	13.91%	13.98%	12.81%	15.90%	14.28%	11.07%	-
YoY %	-6.25%	-0.50%	9.13%	-19.43%	11.34%	29.00%	-	-
Horiz. %	117.80%	125.65%	126.29%	115.72%	143.63%	129.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	333.46	334.12	335.60	336.57	321.83	293.74	316.40	3.56%
YoY %	-0.20%	-0.44%	-0.29%	4.58%	9.56%	-7.16%	-	-
Horiz. %	105.39%	105.60%	106.07%	106.37%	101.72%	92.84%	100.00%	-
EPS	29.99	27.81	29.93	26.90	32.43	28.99	23.47	17.77%
YoY %	7.84%	-7.08%	11.26%	-17.05%	11.87%	23.52%	-	-
Horiz. %	127.78%	118.49%	127.52%	114.61%	138.18%	123.52%	100.00%	-
DPS	5.00	5.00	5.30	5.36	5.22	5.00	4.57	6.18%
YoY %	0.00%	-5.66%	-1.12%	2.68%	4.40%	9.41%	-	-
Horiz. %	109.41%	109.41%	115.97%	117.29%	114.22%	109.41%	100.00%	-
NAPS	2.30	2.00	2.14	2.10	2.04	2.03	2.12	5.58%
YoY %	15.00%	-6.54%	1.90%	2.94%	0.49%	-4.25%	-	-
Horiz. %	108.49%	94.34%	100.94%	99.06%	96.23%	95.75%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,055,035
RPS	247.52	250.81	249.36	247.07	242.39	231.16	227.91	5.66%
YoY %	-1.31%	0.58%	0.93%	1.93%	4.86%	1.43%	-	-
Horiz. %	108.60%	110.05%	109.41%	108.41%	106.35%	101.43%	100.00%	-
EPS	22.26	20.88	22.24	19.75	24.43	22.82	16.90	20.17%
YoY %	6.61%	-6.12%	12.61%	-19.16%	7.06%	35.03%	-	-
Horiz. %	131.72%	123.55%	131.60%	116.86%	144.56%	135.03%	100.00%	-
DPS	3.75	3.75	3.93	3.93	3.93	3.93	3.29	9.12%
YoY %	0.00%	-4.58%	0.00%	0.00%	0.00%	19.45%	-	-
Horiz. %	113.98%	113.98%	119.45%	119.45%	119.45%	119.45%	100.00%	-
NAPS	1.7072	1.5013	1.5901	1.5416	1.5365	1.5975	1.5271	7.72%
YoY %	13.71%	-5.58%	3.15%	0.33%	-3.82%	4.61%	-	-
Horiz. %	111.79%	98.31%	104.13%	100.95%	100.62%	104.61%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.68	2.21	2.22	2.04	2.38	1.87	1.86	-
P/RPS	0.80	0.66	0.66	0.61	0.74	0.64	0.59	22.52%
YoY %	21.21%	0.00%	8.20%	-17.57%	15.62%	8.47%	-	-
Horiz. %	135.59%	111.86%	111.86%	103.39%	125.42%	108.47%	100.00%	-
P/EPS	8.94	7.95	7.42	7.58	7.34	6.45	7.93	8.32%
YoY %	12.45%	7.14%	-2.11%	3.27%	13.80%	-18.66%	-	-
Horiz. %	112.74%	100.25%	93.57%	95.59%	92.56%	81.34%	100.00%	-
EY	11.19	12.58	13.48	13.19	13.63	15.50	12.62	-7.71%
YoY %	-11.05%	-6.68%	2.20%	-3.23%	-12.06%	22.82%	-	-
Horiz. %	88.67%	99.68%	106.81%	104.52%	108.00%	122.82%	100.00%	-
DY	1.87	2.26	2.39	2.63	2.20	2.67	2.46	-16.72%
YoY %	-17.26%	-5.44%	-9.13%	19.55%	-17.60%	8.54%	-	-
Horiz. %	76.02%	91.87%	97.15%	106.91%	89.43%	108.54%	100.00%	-
P/NAPS	1.17	1.11	1.04	0.97	1.17	0.92	0.88	20.93%
YoY %	5.41%	6.73%	7.22%	-17.09%	27.17%	4.55%	-	-
Horiz. %	132.95%	126.14%	118.18%	110.23%	132.95%	104.55%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	23/02/11	23/11/10	26/08/10	21/05/10	25/02/10	25/11/09	-
Price	3.13	2.61	2.12	2.14	1.98	1.93	1.90	-
P/RPS	0.94	0.78	0.63	0.64	0.62	0.66	0.60	34.92%
YoY %	20.51%	23.81%	-1.56%	3.23%	-6.06%	10.00%	-	-
Horiz. %	156.67%	130.00%	105.00%	106.67%	103.33%	110.00%	100.00%	-
P/EPS	10.44	9.38	7.08	7.96	6.10	6.66	8.10	18.45%
YoY %	11.30%	32.49%	-11.06%	30.49%	-8.41%	-17.78%	-	-
Horiz. %	128.89%	115.80%	87.41%	98.27%	75.31%	82.22%	100.00%	-
EY	9.58	10.66	14.12	12.57	16.38	15.02	12.35	-15.58%
YoY %	-10.13%	-24.50%	12.33%	-23.26%	9.05%	21.62%	-	-
Horiz. %	77.57%	86.32%	114.33%	101.78%	132.63%	121.62%	100.00%	-
DY	1.60	1.92	2.50	2.50	2.64	2.59	2.41	-23.91%
YoY %	-16.67%	-23.20%	0.00%	-5.30%	1.93%	7.47%	-	-
Horiz. %	66.39%	79.67%	103.73%	103.73%	109.54%	107.47%	100.00%	-
P/NAPS	1.36	1.31	0.99	1.02	0.97	0.95	0.90	31.71%
YoY %	3.82%	32.32%	-2.94%	5.15%	2.11%	5.56%	-	-
Horiz. %	151.11%	145.56%	110.00%	113.33%	107.78%	105.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos