[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -5.91%
YoY- -25.58%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,095,488 3,197,436 3,621,896 3,727,960 3,270,428 3,102,058 3,232,882 -0.72%
PBT 488,628 440,558 600,032 520,154 574,922 471,996 1,008,110 -11.36%
Tax -177,598 -7,562 -124,908 -117,022 -78,056 -278,426 -150,380 2.80%
NP 311,030 432,996 475,124 403,132 496,866 193,570 857,730 -15.54%
-
NP to SH 300,188 436,696 315,576 256,660 344,860 197,858 582,028 -10.43%
-
Tax Rate 36.35% 1.72% 20.82% 22.50% 13.58% 58.99% 14.92% -
Total Cost 2,784,458 2,764,440 3,146,772 3,324,828 2,773,562 2,908,488 2,375,152 2.68%
-
Net Worth 3,259,183 3,367,982 2,886,512 2,245,774 2,119,874 1,898,113 1,650,669 11.99%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 285,893 142,711 220,344 - - 93,966 95,414 20.04%
Div Payout % 95.24% 32.68% 69.82% - - 47.49% 16.39% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,259,183 3,367,982 2,886,512 2,245,774 2,119,874 1,898,113 1,650,669 11.99%
NOSH 1,429,466 1,427,111 1,101,722 1,069,416 1,014,294 939,660 954,144 6.96%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.05% 13.54% 13.12% 10.81% 15.19% 6.24% 26.53% -
ROE 9.21% 12.97% 10.93% 11.43% 16.27% 10.42% 35.26% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 216.55 224.05 328.75 348.60 322.43 330.13 338.83 -7.18%
EPS 21.00 30.60 28.60 24.00 34.00 20.60 61.00 -16.26%
DPS 20.00 10.00 20.00 0.00 0.00 10.00 10.00 12.23%
NAPS 2.28 2.36 2.62 2.10 2.09 2.02 1.73 4.70%
Adjusted Per Share Value based on latest NOSH - 1,055,035
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 215.39 222.48 252.01 259.39 227.56 215.84 224.95 -0.72%
EPS 20.89 30.39 21.96 17.86 24.00 13.77 40.50 -10.43%
DPS 19.89 9.93 15.33 0.00 0.00 6.54 6.64 20.04%
NAPS 2.2678 2.3435 2.0085 1.5626 1.475 1.3207 1.1485 11.99%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.61 3.30 3.03 2.04 0.70 0.75 2.22 -
P/RPS 1.67 1.47 0.92 0.59 0.22 0.23 0.66 16.71%
P/EPS 17.19 10.78 10.58 8.50 2.06 3.56 3.64 29.49%
EY 5.82 9.27 9.45 11.76 48.57 28.08 27.48 -22.77%
DY 5.54 3.03 6.60 0.00 0.00 13.33 4.50 3.52%
P/NAPS 1.58 1.40 1.16 0.97 0.33 0.37 1.28 3.56%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 29/08/12 24/08/11 26/08/10 26/08/09 27/08/08 21/08/07 -
Price 3.33 3.81 2.75 2.14 1.03 0.70 1.73 -
P/RPS 1.54 1.70 0.84 0.61 0.32 0.21 0.51 20.20%
P/EPS 15.86 12.45 9.60 8.92 3.03 3.32 2.84 33.16%
EY 6.31 8.03 10.42 11.21 33.01 30.08 35.26 -24.91%
DY 6.01 2.62 7.27 0.00 0.00 14.29 5.78 0.65%
P/NAPS 1.46 1.61 1.05 1.02 0.49 0.35 1.00 6.50%

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