[MAGNUM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -13.72%
YoY- 60.72%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,130,702 3,483,312 3,600,276 3,264,610 3,080,237 3,230,408 213,965 56.32%
PBT 394,905 512,536 522,824 472,933 365,262 810,772 150,422 17.43%
Tax -8,044 -113,293 -85,405 -72,924 -190,184 -139,836 -7,580 0.99%
NP 386,861 399,242 437,418 400,009 175,078 670,936 142,842 18.04%
-
NP to SH 387,618 291,256 286,437 297,542 185,128 451,960 139,156 18.59%
-
Tax Rate 2.04% 22.10% 16.34% 15.42% 52.07% 17.25% 5.04% -
Total Cost 2,743,841 3,084,069 3,162,857 2,864,601 2,905,158 2,559,472 71,122 83.71%
-
Net Worth 3,437,013 2,462,723 2,287,223 2,160,241 1,857,663 1,699,624 1,340,493 16.97%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 210,039 162,556 57,002 54,345 63,837 63,656 - -
Div Payout % 54.19% 55.81% 19.90% 18.26% 34.48% 14.08% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,437,013 2,462,723 2,287,223 2,160,241 1,857,663 1,699,624 1,340,493 16.97%
NOSH 1,432,088 1,219,170 1,068,795 1,018,981 957,558 954,845 957,495 6.93%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.36% 11.46% 12.15% 12.25% 5.68% 20.77% 66.76% -
ROE 11.28% 11.83% 12.52% 13.77% 9.97% 26.59% 10.38% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 218.61 285.71 336.85 320.38 321.68 338.32 22.35 46.18%
EPS 27.20 32.80 26.67 29.20 19.33 47.33 14.53 11.00%
DPS 14.67 13.33 5.33 5.33 6.67 6.67 0.00 -
NAPS 2.40 2.02 2.14 2.12 1.94 1.78 1.40 9.39%
Adjusted Per Share Value based on latest NOSH - 1,035,244
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 217.84 242.37 250.51 227.15 214.33 224.77 14.89 56.32%
EPS 26.97 20.27 19.93 20.70 12.88 31.45 9.68 18.60%
DPS 14.61 11.31 3.97 3.78 4.44 4.43 0.00 -
NAPS 2.3915 1.7136 1.5915 1.5031 1.2926 1.1826 0.9327 16.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.50 2.38 2.22 1.86 0.64 1.83 0.86 -
P/RPS 1.60 0.83 0.66 0.58 0.20 0.54 3.85 -13.60%
P/EPS 12.93 9.96 8.28 6.37 3.31 3.87 5.92 13.89%
EY 7.73 10.04 12.07 15.70 30.21 25.87 16.90 -12.21%
DY 4.19 5.60 2.40 2.87 10.42 3.64 0.00 -
P/NAPS 1.46 1.18 1.04 0.88 0.33 1.03 0.61 15.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 25/11/09 20/11/08 16/11/07 24/11/06 -
Price 3.71 2.62 2.12 1.90 0.52 2.58 1.37 -
P/RPS 1.70 0.92 0.63 0.59 0.16 0.76 6.13 -19.23%
P/EPS 13.71 10.97 7.91 6.51 2.69 5.45 9.43 6.42%
EY 7.30 9.12 12.64 15.37 37.18 18.35 10.61 -6.03%
DY 3.95 5.09 2.52 2.81 12.82 2.58 0.00 -
P/NAPS 1.55 1.30 0.99 0.90 0.27 1.45 0.98 7.93%

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