[MAGNUM] YoY Annualized Quarter 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- 13.54%
YoY- -6.28%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,623,556 3,781,504 3,970,480 3,324,804 3,188,272 3,299,308 228,856 58.39%
PBT 472,628 668,324 556,016 421,624 522,504 1,377,708 145,464 21.67%
Tax -131,520 -126,756 -133,660 -122,056 -305,712 -195,484 -4,096 78.18%
NP 341,108 541,568 422,356 299,568 216,792 1,182,224 141,368 15.79%
-
NP to SH 334,896 352,376 272,772 180,096 192,164 691,556 136,908 16.06%
-
Tax Rate 27.83% 18.97% 24.04% 28.95% 58.51% 14.19% 2.82% -
Total Cost 3,282,448 3,239,936 3,548,124 3,025,236 2,971,480 2,117,084 87,488 82.86%
-
Net Worth 3,263,816 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 16.66%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 283,810 213,356 - - - 191,037 - -
Div Payout % 84.75% 60.55% - - - 27.62% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,263,816 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 16.66%
NOSH 1,419,050 1,066,783 1,082,428 957,957 960,820 955,187 950,750 6.89%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.41% 14.32% 10.64% 9.01% 6.80% 35.83% 61.77% -
ROE 10.26% 14.36% 12.35% 9.69% 10.15% 43.88% 10.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 255.35 354.48 366.81 347.07 331.83 345.41 24.07 48.17%
EPS 23.60 33.20 25.20 18.80 20.00 72.40 14.40 8.57%
DPS 20.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 2.30 2.30 2.04 1.94 1.97 1.65 1.36 9.14%
Adjusted Per Share Value based on latest NOSH - 957,957
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 252.13 263.12 276.27 231.34 221.84 229.57 15.92 58.40%
EPS 23.30 24.52 18.98 12.53 13.37 48.12 9.53 16.05%
DPS 19.75 14.85 0.00 0.00 0.00 13.29 0.00 -
NAPS 2.271 1.7072 1.5365 1.2931 1.317 1.0966 0.8997 16.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.76 2.68 2.38 0.56 0.93 2.32 0.85 -
P/RPS 1.08 0.76 0.65 0.16 0.28 0.67 3.53 -17.89%
P/EPS 11.69 8.11 9.44 2.98 4.65 3.20 5.90 12.05%
EY 8.55 12.33 10.59 33.57 21.51 31.21 16.94 -10.76%
DY 7.25 7.46 0.00 0.00 0.00 8.62 0.00 -
P/NAPS 1.20 1.17 1.17 0.29 0.47 1.41 0.63 11.32%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 25/05/11 21/05/10 27/05/09 28/05/08 21/05/07 13/06/06 -
Price 3.19 3.13 1.98 0.71 0.91 2.52 0.80 -
P/RPS 1.25 0.88 0.54 0.20 0.27 0.73 3.32 -15.01%
P/EPS 13.52 9.48 7.86 3.78 4.55 3.48 5.56 15.94%
EY 7.40 10.55 12.73 26.48 21.98 28.73 18.00 -13.75%
DY 6.27 6.39 0.00 0.00 0.00 7.94 0.00 -
P/NAPS 1.39 1.36 0.97 0.37 0.46 1.53 0.59 15.33%

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