[MAGNUM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -31.21%
YoY- -7.84%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,137,244 3,093,418 3,140,634 3,178,287 3,206,046 2,713,959 1,961,686 36.56%
PBT 346,508 345,542 411,617 465,873 679,674 690,001 621,203 -32.11%
Tax -147,232 -145,701 -171,963 -135,497 -107,940 -125,027 -99,037 30.10%
NP 199,276 199,841 239,654 330,376 571,734 564,974 522,166 -47.23%
-
NP to SH 158,618 184,716 192,755 275,176 400,024 409,708 392,085 -45.15%
-
Tax Rate 42.49% 42.17% 41.78% 29.08% 15.88% 18.12% 15.94% -
Total Cost 2,937,968 2,893,577 2,900,980 2,847,911 2,634,312 2,148,985 1,439,520 60.55%
-
Net Worth 946,624 1,843,785 1,623,127 1,892,815 953,394 1,707,233 1,648,034 -30.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 87,507 97,380 97,380 57,203 57,203 - - -
Div Payout % 55.17% 52.72% 50.52% 20.79% 14.30% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 946,624 1,843,785 1,623,127 1,892,815 953,394 1,707,233 1,648,034 -30.78%
NOSH 946,624 950,404 803,528 960,820 953,394 959,120 952,620 -0.41%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.35% 6.46% 7.63% 10.39% 17.83% 20.82% 26.62% -
ROE 16.76% 10.02% 11.88% 14.54% 41.96% 24.00% 23.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 331.41 325.48 390.86 330.79 336.28 282.96 205.93 37.13%
EPS 16.76 19.44 23.99 28.64 41.96 42.72 41.16 -44.91%
DPS 9.24 10.25 12.12 6.00 6.00 0.00 0.00 -
NAPS 1.00 1.94 2.02 1.97 1.00 1.78 1.73 -30.49%
Adjusted Per Share Value based on latest NOSH - 960,820
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 218.29 215.24 218.53 221.15 223.08 188.84 136.50 36.55%
EPS 11.04 12.85 13.41 19.15 27.83 28.51 27.28 -45.13%
DPS 6.09 6.78 6.78 3.98 3.98 0.00 0.00 -
NAPS 0.6587 1.2829 1.1294 1.317 0.6634 1.1879 1.1467 -30.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.64 0.75 0.93 1.16 1.83 2.22 -
P/RPS 0.16 0.20 0.19 0.28 0.34 0.65 1.08 -71.83%
P/EPS 3.22 3.29 3.13 3.25 2.76 4.28 5.39 -28.95%
EY 31.03 30.37 31.98 30.80 36.17 23.34 18.54 40.74%
DY 17.12 16.01 16.16 6.45 5.17 0.00 0.00 -
P/NAPS 0.54 0.33 0.37 0.47 1.16 1.03 1.28 -43.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 20/11/08 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 -
Price 0.52 0.52 0.70 0.91 1.03 2.58 1.73 -
P/RPS 0.16 0.16 0.18 0.28 0.31 0.91 0.84 -66.72%
P/EPS 3.10 2.68 2.92 3.18 2.45 6.04 4.20 -18.25%
EY 32.22 37.38 34.27 31.47 40.74 16.56 23.79 22.29%
DY 17.78 19.70 17.31 6.59 5.83 0.00 0.00 -
P/NAPS 0.52 0.27 0.35 0.46 1.03 1.45 1.00 -35.20%

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