[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -10.44%
YoY- 22.95%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,978,282 3,095,488 3,197,436 3,621,896 3,727,960 3,270,428 3,102,058 -0.67%
PBT 426,848 488,628 440,558 600,032 520,154 574,922 471,996 -1.66%
Tax -119,304 -177,598 -7,562 -124,908 -117,022 -78,056 -278,426 -13.16%
NP 307,544 311,030 432,996 475,124 403,132 496,866 193,570 8.01%
-
NP to SH 301,066 300,188 436,696 315,576 256,660 344,860 197,858 7.24%
-
Tax Rate 27.95% 36.35% 1.72% 20.82% 22.50% 13.58% 58.99% -
Total Cost 2,670,738 2,784,458 2,764,440 3,146,772 3,324,828 2,773,562 2,908,488 -1.41%
-
Net Worth 2,471,013 3,259,183 3,367,982 2,886,512 2,245,774 2,119,874 1,898,113 4.49%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 284,024 285,893 142,711 220,344 - - 93,966 20.23%
Div Payout % 94.34% 95.24% 32.68% 69.82% - - 47.49% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,471,013 3,259,183 3,367,982 2,886,512 2,245,774 2,119,874 1,898,113 4.49%
NOSH 1,420,122 1,429,466 1,427,111 1,101,722 1,069,416 1,014,294 939,660 7.12%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.33% 10.05% 13.54% 13.12% 10.81% 15.19% 6.24% -
ROE 12.18% 9.21% 12.97% 10.93% 11.43% 16.27% 10.42% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 209.72 216.55 224.05 328.75 348.60 322.43 330.13 -7.27%
EPS 21.20 21.00 30.60 28.60 24.00 34.00 20.60 0.47%
DPS 20.00 20.00 10.00 20.00 0.00 0.00 10.00 12.24%
NAPS 1.74 2.28 2.36 2.62 2.10 2.09 2.02 -2.45%
Adjusted Per Share Value based on latest NOSH - 1,095,390
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 207.23 215.39 222.48 252.01 259.39 227.56 215.84 -0.67%
EPS 20.95 20.89 30.39 21.96 17.86 24.00 13.77 7.24%
DPS 19.76 19.89 9.93 15.33 0.00 0.00 6.54 20.22%
NAPS 1.7193 2.2678 2.3435 2.0085 1.5626 1.475 1.3207 4.49%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.05 3.61 3.30 3.03 2.04 0.70 0.75 -
P/RPS 1.45 1.67 1.47 0.92 0.59 0.22 0.23 35.89%
P/EPS 14.39 17.19 10.78 10.58 8.50 2.06 3.56 26.19%
EY 6.95 5.82 9.27 9.45 11.76 48.57 28.08 -20.75%
DY 6.56 5.54 3.03 6.60 0.00 0.00 13.33 -11.14%
P/NAPS 1.75 1.58 1.40 1.16 0.97 0.33 0.37 29.54%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 22/08/13 29/08/12 24/08/11 26/08/10 26/08/09 27/08/08 -
Price 3.05 3.33 3.81 2.75 2.14 1.03 0.70 -
P/RPS 1.45 1.54 1.70 0.84 0.61 0.32 0.21 37.97%
P/EPS 14.39 15.86 12.45 9.60 8.92 3.03 3.32 27.67%
EY 6.95 6.31 8.03 10.42 11.21 33.01 30.08 -21.65%
DY 6.56 6.01 2.62 7.27 0.00 0.00 14.29 -12.16%
P/NAPS 1.75 1.46 1.61 1.05 1.02 0.49 0.35 30.75%

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