[MAGNUM] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.49%
YoY- 676.44%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,140,634 3,178,287 3,206,046 2,713,959 1,961,686 1,219,240 451,627 264.75%
PBT 411,617 465,873 679,674 690,001 621,203 502,800 194,739 64.77%
Tax -171,963 -135,497 -107,940 -125,027 -99,037 -73,682 -25,835 254.25%
NP 239,654 330,376 571,734 564,974 522,166 429,118 168,904 26.29%
-
NP to SH 192,755 275,176 400,024 409,708 392,085 298,583 159,921 13.27%
-
Tax Rate 41.78% 29.08% 15.88% 18.12% 15.94% 14.65% 13.27% -
Total Cost 2,900,980 2,847,911 2,634,312 2,148,985 1,439,520 790,122 282,723 372.86%
-
Net Worth 1,623,127 1,892,815 953,394 1,707,233 1,648,034 1,576,059 960,619 41.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 97,380 57,203 57,203 - - - - -
Div Payout % 50.52% 20.79% 14.30% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,623,127 1,892,815 953,394 1,707,233 1,648,034 1,576,059 960,619 41.90%
NOSH 803,528 960,820 953,394 959,120 952,620 955,187 960,619 -11.23%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.63% 10.39% 17.83% 20.82% 26.62% 35.20% 37.40% -
ROE 11.88% 14.54% 41.96% 24.00% 23.79% 18.94% 16.65% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 390.86 330.79 336.28 282.96 205.93 127.64 47.01 310.94%
EPS 23.99 28.64 41.96 42.72 41.16 31.26 16.65 27.59%
DPS 12.12 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.97 1.00 1.78 1.73 1.65 1.00 59.86%
Adjusted Per Share Value based on latest NOSH - 959,120
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 218.53 221.15 223.08 188.84 136.50 84.84 31.42 264.79%
EPS 13.41 19.15 27.83 28.51 27.28 20.78 11.13 13.24%
DPS 6.78 3.98 3.98 0.00 0.00 0.00 0.00 -
NAPS 1.1294 1.317 0.6634 1.1879 1.1467 1.0966 0.6684 41.91%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 0.93 1.16 1.83 2.22 2.32 1.32 -
P/RPS 0.19 0.28 0.34 0.65 1.08 1.82 2.81 -83.43%
P/EPS 3.13 3.25 2.76 4.28 5.39 7.42 7.93 -46.22%
EY 31.98 30.80 36.17 23.34 18.54 13.47 12.61 86.07%
DY 16.16 6.45 5.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 1.16 1.03 1.28 1.41 1.32 -57.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 -
Price 0.70 0.91 1.03 2.58 1.73 2.52 2.69 -
P/RPS 0.18 0.28 0.31 0.91 0.84 1.97 5.72 -90.05%
P/EPS 2.92 3.18 2.45 6.04 4.20 8.06 16.16 -68.07%
EY 34.27 31.47 40.74 16.56 23.79 12.40 6.19 213.28%
DY 17.31 6.59 5.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 1.03 1.45 1.00 1.53 2.69 -74.35%

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