[MAGNUM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -1.9%

YoY- -43.45%

Quarter Report

1st quarter 2009(amended).pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	3,322,126	3,275,524	3,221,429	3,171,377	3,137,244	3,093,418	3,140,634	3.80%
YoY %	1.42%	1.68%	1.58%	1.09%	1.42%	-1.50%	-	-
Horiz. %	105.78%	104.29%	102.57%	100.98%	99.89%	98.50%	100.00%	-
PBT	519,759	427,261	397,971	321,288	346,508	345,542	411,617	16.77%
YoY %	21.65%	7.36%	23.87%	-7.28%	0.28%	-16.05%	-	-
Horiz. %	126.27%	103.80%	96.68%	78.06%	84.18%	83.95%	100.00%	-
Tax	-114,952	-59,287	-47,047	-101,318	-147,232	-145,701	-171,963	-23.49%
YoY %	-93.89%	-26.02%	53.57%	31.18%	-1.05%	15.27%	-	-
Horiz. %	66.85%	34.48%	27.36%	58.92%	85.62%	84.73%	100.00%	-
NP	404,807	367,974	350,924	219,970	199,276	199,841	239,654	41.69%
YoY %	10.01%	4.86%	59.53%	10.38%	-0.28%	-16.61%	-	-
Horiz. %	168.91%	153.54%	146.43%	91.79%	83.15%	83.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	327,903	242,929	232,119	155,601	158,618	184,716	192,755	42.36%
YoY %	34.98%	4.66%	49.18%	-1.90%	-14.13%	-4.17%	-	-
Horiz. %	170.11%	126.03%	120.42%	80.72%	82.29%	95.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.12%	13.88%	11.82%	31.53%	42.49%	42.17%	41.78%	-
YoY %	59.37%	17.43%	-62.51%	-25.79%	0.76%	0.93%	-	-
Horiz. %	52.94%	33.22%	28.29%	75.47%	101.70%	100.93%	100.00%	-
Total Cost	2,917,319	2,907,550	2,870,505	2,951,407	2,937,968	2,893,577	2,900,980	0.37%
YoY %	0.34%	1.29%	-2.74%	0.46%	1.53%	-0.26%	-	-
Horiz. %	100.56%	100.23%	98.95%	101.74%	101.28%	99.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,295,909	2,194,719	2,130,228	1,858,437	946,624	1,843,785	1,623,127	25.92%
YoY %	4.61%	3.03%	14.62%	96.32%	-48.66%	13.59%	-	-
Horiz. %	141.45%	135.22%	131.24%	114.50%	58.32%	113.59%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	56,549	47,331	47,331	87,507	87,507	97,380	97,380	-30.32%
YoY %	19.48%	0.00%	-45.91%	0.00%	-10.14%	0.00%	-	-
Horiz. %	58.07%	48.60%	48.60%	89.86%	89.86%	100.00%	100.00%	-
Div Payout %	17.25%	19.48%	20.39%	56.24%	55.17%	52.72%	50.52%	-
YoY %	-11.45%	-4.46%	-63.74%	1.94%	4.65%	4.35%	-	-
Horiz. %	34.14%	38.56%	40.36%	111.32%	109.20%	104.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	2,295,909	2,194,719	2,130,228	1,858,437	946,624	1,843,785	1,623,127	25.92%
YoY %	4.61%	3.03%	14.62%	96.32%	-48.66%	13.59%	-	-
Horiz. %	141.45%	135.22%	131.24%	114.50%	58.32%	113.59%	100.00%	-
NOSH	1,130,990	1,035,244	1,019,248	957,957	946,624	950,404	803,528	25.51%
YoY %	9.25%	1.57%	6.40%	1.20%	-0.40%	18.28%	-	-
Horiz. %	140.75%	128.84%	126.85%	119.22%	117.81%	118.28%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	12.19%	11.23%	10.89%	6.94%	6.35%	6.46%	7.63%	-
YoY %	8.55%	3.12%	56.92%	9.29%	-1.70%	-15.33%	-	-
Horiz. %	159.76%	147.18%	142.73%	90.96%	83.22%	84.67%	100.00%	-
ROE	14.28%	11.07%	10.90%	8.37%	16.76%	10.02%	11.88%	-
YoY %	29.00%	1.56%	30.23%	-50.06%	67.27%	-15.66%	-	-
Horiz. %	120.20%	93.18%	91.75%	70.45%	141.08%	84.34%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	293.74	316.40	316.06	331.06	331.41	325.48	390.86	-17.29%
YoY %	-7.16%	0.11%	-4.53%	-0.11%	1.82%	-16.73%	-	-
Horiz. %	75.15%	80.95%	80.86%	84.70%	84.79%	83.27%	100.00%	-
EPS	28.99	23.47	22.77	16.24	16.76	19.44	23.99	13.41%
YoY %	23.52%	3.07%	40.21%	-3.10%	-13.79%	-18.97%	-	-
Horiz. %	120.84%	97.83%	94.91%	67.69%	69.86%	81.03%	100.00%	-
DPS	5.00	4.57	4.64	9.13	9.24	10.25	12.12	-44.49%
YoY %	9.41%	-1.51%	-49.18%	-1.19%	-9.85%	-15.43%	-	-
Horiz. %	41.25%	37.71%	38.28%	75.33%	76.24%	84.57%	100.00%	-
NAPS	2.03	2.12	2.09	1.94	1.00	1.94	2.02	0.32%
YoY %	-4.25%	1.44%	7.73%	94.00%	-48.45%	-3.96%	-	-
Horiz. %	100.50%	104.95%	103.47%	96.04%	49.50%	96.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 957,957
RPS	231.16	227.91	224.15	220.67	218.29	215.24	218.53	3.80%
YoY %	1.43%	1.68%	1.58%	1.09%	1.42%	-1.51%	-	-
Horiz. %	105.78%	104.29%	102.57%	100.98%	99.89%	98.49%	100.00%	-
EPS	22.82	16.90	16.15	10.83	11.04	12.85	13.41	42.39%
YoY %	35.03%	4.64%	49.12%	-1.90%	-14.09%	-4.18%	-	-
Horiz. %	170.17%	126.03%	120.43%	80.76%	82.33%	95.82%	100.00%	-
DPS	3.93	3.29	3.29	6.09	6.09	6.78	6.78	-30.41%
YoY %	19.45%	0.00%	-45.98%	0.00%	-10.18%	0.00%	-	-
Horiz. %	57.96%	48.53%	48.53%	89.82%	89.82%	100.00%	100.00%	-
NAPS	1.5975	1.5271	1.4822	1.2931	0.6587	1.2829	1.1294	25.92%
YoY %	4.61%	3.03%	14.62%	96.31%	-48.66%	13.59%	-	-
Horiz. %	141.45%	135.21%	131.24%	114.49%	58.32%	113.59%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.87	1.86	0.70	0.56	0.54	0.64	0.75	-
P/RPS	0.64	0.59	0.22	0.17	0.16	0.20	0.19	124.21%
YoY %	8.47%	168.18%	29.41%	6.25%	-20.00%	5.26%	-	-
Horiz. %	336.84%	310.53%	115.79%	89.47%	84.21%	105.26%	100.00%	-
P/EPS	6.45	7.93	3.07	3.45	3.22	3.29	3.13	61.72%
YoY %	-18.66%	158.31%	-11.01%	7.14%	-2.13%	5.11%	-	-
Horiz. %	206.07%	253.35%	98.08%	110.22%	102.88%	105.11%	100.00%	-
EY	15.50	12.62	32.53	29.01	31.03	30.37	31.98	-38.21%
YoY %	22.82%	-61.21%	12.13%	-6.51%	2.17%	-5.03%	-	-
Horiz. %	48.47%	39.46%	101.72%	90.71%	97.03%	94.97%	100.00%	-
DY	2.67	2.46	6.63	16.31	17.12	16.01	16.16	-69.79%
YoY %	8.54%	-62.90%	-59.35%	-4.73%	6.93%	-0.93%	-	-
Horiz. %	16.52%	15.22%	41.03%	100.93%	105.94%	99.07%	100.00%	-
P/NAPS	0.92	0.88	0.33	0.29	0.54	0.33	0.37	83.23%
YoY %	4.55%	166.67%	13.79%	-46.30%	63.64%	-10.81%	-	-
Horiz. %	248.65%	237.84%	89.19%	78.38%	145.95%	89.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/11/09	26/08/09	27/05/09	20/02/09	20/11/08	27/08/08	-
Price	1.93	1.90	1.03	0.71	0.52	0.52	0.70	-
P/RPS	0.66	0.60	0.33	0.21	0.16	0.16	0.18	137.22%
YoY %	10.00%	81.82%	57.14%	31.25%	0.00%	-11.11%	-	-
Horiz. %	366.67%	333.33%	183.33%	116.67%	88.89%	88.89%	100.00%	-
P/EPS	6.66	8.10	4.52	4.37	3.10	2.68	2.92	73.01%
YoY %	-17.78%	79.20%	3.43%	40.97%	15.67%	-8.22%	-	-
Horiz. %	228.08%	277.40%	154.79%	149.66%	106.16%	91.78%	100.00%	-
EY	15.02	12.35	22.11	22.88	32.22	37.38	34.27	-42.21%
YoY %	21.62%	-44.14%	-3.37%	-28.99%	-13.80%	9.07%	-	-
Horiz. %	43.83%	36.04%	64.52%	66.76%	94.02%	109.07%	100.00%	-
DY	2.59	2.41	4.51	12.87	17.78	19.70	17.31	-71.71%
YoY %	7.47%	-46.56%	-64.96%	-27.62%	-9.75%	13.81%	-	-
Horiz. %	14.96%	13.92%	26.05%	74.35%	102.72%	113.81%	100.00%	-
P/NAPS	0.95	0.90	0.49	0.37	0.52	0.27	0.35	94.22%
YoY %	5.56%	83.67%	32.43%	-28.85%	92.59%	-22.86%	-	-
Horiz. %	271.43%	257.14%	140.00%	105.71%	148.57%	77.14%	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