[MAGNUM] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.36%
YoY- 150.14%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,093,418 3,140,634 3,178,287 3,206,046 2,713,959 1,961,686 1,219,240 85.70%
PBT 345,542 411,617 465,873 679,674 690,001 621,203 502,800 -22.07%
Tax -145,701 -171,963 -135,497 -107,940 -125,027 -99,037 -73,682 57.34%
NP 199,841 239,654 330,376 571,734 564,974 522,166 429,118 -39.83%
-
NP to SH 184,716 192,755 275,176 400,024 409,708 392,085 298,583 -27.33%
-
Tax Rate 42.17% 41.78% 29.08% 15.88% 18.12% 15.94% 14.65% -
Total Cost 2,893,577 2,900,980 2,847,911 2,634,312 2,148,985 1,439,520 790,122 137.02%
-
Net Worth 1,843,785 1,623,127 1,892,815 953,394 1,707,233 1,648,034 1,576,059 10.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 97,380 97,380 57,203 57,203 - - - -
Div Payout % 52.72% 50.52% 20.79% 14.30% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,843,785 1,623,127 1,892,815 953,394 1,707,233 1,648,034 1,576,059 10.99%
NOSH 950,404 803,528 960,820 953,394 959,120 952,620 955,187 -0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.46% 7.63% 10.39% 17.83% 20.82% 26.62% 35.20% -
ROE 10.02% 11.88% 14.54% 41.96% 24.00% 23.79% 18.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 325.48 390.86 330.79 336.28 282.96 205.93 127.64 86.33%
EPS 19.44 23.99 28.64 41.96 42.72 41.16 31.26 -27.07%
DPS 10.25 12.12 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.94 2.02 1.97 1.00 1.78 1.73 1.65 11.36%
Adjusted Per Share Value based on latest NOSH - 953,394
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 215.24 218.53 221.15 223.08 188.84 136.50 84.84 85.69%
EPS 12.85 13.41 19.15 27.83 28.51 27.28 20.78 -27.35%
DPS 6.78 6.78 3.98 3.98 0.00 0.00 0.00 -
NAPS 1.2829 1.1294 1.317 0.6634 1.1879 1.1467 1.0966 10.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.75 0.93 1.16 1.83 2.22 2.32 -
P/RPS 0.20 0.19 0.28 0.34 0.65 1.08 1.82 -76.96%
P/EPS 3.29 3.13 3.25 2.76 4.28 5.39 7.42 -41.76%
EY 30.37 31.98 30.80 36.17 23.34 18.54 13.47 71.68%
DY 16.01 16.16 6.45 5.17 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.47 1.16 1.03 1.28 1.41 -61.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 -
Price 0.52 0.70 0.91 1.03 2.58 1.73 2.52 -
P/RPS 0.16 0.18 0.28 0.31 0.91 0.84 1.97 -81.15%
P/EPS 2.68 2.92 3.18 2.45 6.04 4.20 8.06 -51.90%
EY 37.38 34.27 31.47 40.74 16.56 23.79 12.40 108.25%
DY 19.70 17.31 6.59 5.83 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.46 1.03 1.45 1.00 1.53 -68.43%

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