[MAGNUM] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.66%
YoY- 31.51%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,550,892 3,483,545 3,322,126 3,275,524 3,221,429 3,171,377 3,137,244 8.63%
PBT 492,375 553,357 519,759 427,261 397,971 321,288 346,508 26.47%
Tax -134,435 -117,853 -114,952 -59,287 -47,047 -101,318 -147,232 -5.89%
NP 357,940 435,504 404,807 367,974 350,924 219,970 199,276 47.92%
-
NP to SH 283,803 351,072 327,903 242,929 232,119 155,601 158,618 47.53%
-
Tax Rate 27.30% 21.30% 22.12% 13.88% 11.82% 31.53% 42.49% -
Total Cost 3,192,952 3,048,041 2,917,319 2,907,550 2,870,505 2,951,407 2,937,968 5.72%
-
Net Worth 2,215,573 2,208,154 2,295,909 2,194,719 2,130,228 1,858,437 946,624 76.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 56,549 56,549 56,549 47,331 47,331 87,507 87,507 -25.31%
Div Payout % 19.93% 16.11% 17.25% 19.48% 20.39% 56.24% 55.17% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,215,573 2,208,154 2,295,909 2,194,719 2,130,228 1,858,437 946,624 76.55%
NOSH 1,055,035 1,082,428 1,130,990 1,035,244 1,019,248 957,957 946,624 7.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.08% 12.50% 12.19% 11.23% 10.89% 6.94% 6.35% -
ROE 12.81% 15.90% 14.28% 11.07% 10.90% 8.37% 16.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 336.57 321.83 293.74 316.40 316.06 331.06 331.41 1.03%
EPS 26.90 32.43 28.99 23.47 22.77 16.24 16.76 37.20%
DPS 5.36 5.22 5.00 4.57 4.64 9.13 9.24 -30.51%
NAPS 2.10 2.04 2.03 2.12 2.09 1.94 1.00 64.21%
Adjusted Per Share Value based on latest NOSH - 1,035,244
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 247.07 242.39 231.16 227.91 224.15 220.67 218.29 8.63%
EPS 19.75 24.43 22.82 16.90 16.15 10.83 11.04 47.52%
DPS 3.93 3.93 3.93 3.29 3.29 6.09 6.09 -25.38%
NAPS 1.5416 1.5365 1.5975 1.5271 1.4822 1.2931 0.6587 76.54%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.04 2.38 1.87 1.86 0.70 0.56 0.54 -
P/RPS 0.61 0.74 0.64 0.59 0.22 0.17 0.16 144.64%
P/EPS 7.58 7.34 6.45 7.93 3.07 3.45 3.22 77.23%
EY 13.19 13.63 15.50 12.62 32.53 29.01 31.03 -43.55%
DY 2.63 2.20 2.67 2.46 6.63 16.31 17.12 -71.41%
P/NAPS 0.97 1.17 0.92 0.88 0.33 0.29 0.54 47.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 21/05/10 25/02/10 25/11/09 26/08/09 27/05/09 20/02/09 -
Price 2.14 1.98 1.93 1.90 1.03 0.71 0.52 -
P/RPS 0.64 0.62 0.66 0.60 0.33 0.21 0.16 152.62%
P/EPS 7.96 6.10 6.66 8.10 4.52 4.37 3.10 87.83%
EY 12.57 16.38 15.02 12.35 22.11 22.88 32.22 -46.70%
DY 2.50 2.64 2.59 2.41 4.51 12.87 17.78 -73.05%
P/NAPS 1.02 0.97 0.95 0.90 0.49 0.37 0.52 56.89%

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