[MAGNUM] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -16.81%
YoY- 51.46%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,389,700 3,623,556 3,781,504 3,970,480 3,324,804 3,188,272 3,299,308 0.45%
PBT 631,872 472,628 668,324 556,016 421,624 522,504 1,377,708 -12.17%
Tax -16,080 -131,520 -126,756 -133,660 -122,056 -305,712 -195,484 -34.02%
NP 615,792 341,108 541,568 422,356 299,568 216,792 1,182,224 -10.29%
-
NP to SH 597,780 334,896 352,376 272,772 180,096 192,164 691,556 -2.39%
-
Tax Rate 2.54% 27.83% 18.97% 24.04% 28.95% 58.51% 14.19% -
Total Cost 2,773,908 3,282,448 3,239,936 3,548,124 3,025,236 2,971,480 2,117,084 4.60%
-
Net Worth 3,543,981 3,263,816 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 14.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 284,657 283,810 213,356 - - - 191,037 6.86%
Div Payout % 47.62% 84.75% 60.55% - - - 27.62% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,543,981 3,263,816 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 14.44%
NOSH 1,423,285 1,419,050 1,066,783 1,082,428 957,957 960,820 955,187 6.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 18.17% 9.41% 14.32% 10.64% 9.01% 6.80% 35.83% -
ROE 16.87% 10.26% 14.36% 12.35% 9.69% 10.15% 43.88% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 238.16 255.35 354.48 366.81 347.07 331.83 345.41 -6.00%
EPS 42.00 23.60 33.20 25.20 18.80 20.00 72.40 -8.66%
DPS 20.00 20.00 20.00 0.00 0.00 0.00 20.00 0.00%
NAPS 2.49 2.30 2.30 2.04 1.94 1.97 1.65 7.09%
Adjusted Per Share Value based on latest NOSH - 1,082,428
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 235.86 252.13 263.12 276.27 231.34 221.84 229.57 0.45%
EPS 41.59 23.30 24.52 18.98 12.53 13.37 48.12 -2.39%
DPS 19.81 19.75 14.85 0.00 0.00 0.00 13.29 6.87%
NAPS 2.4659 2.271 1.7072 1.5365 1.2931 1.317 1.0966 14.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.62 2.76 2.68 2.38 0.56 0.93 2.32 -
P/RPS 1.52 1.08 0.76 0.65 0.16 0.28 0.67 14.61%
P/EPS 8.62 11.69 8.11 9.44 2.98 4.65 3.20 17.93%
EY 11.60 8.55 12.33 10.59 33.57 21.51 31.21 -15.19%
DY 5.52 7.25 7.46 0.00 0.00 0.00 8.62 -7.15%
P/NAPS 1.45 1.20 1.17 1.17 0.29 0.47 1.41 0.46%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 25/05/12 25/05/11 21/05/10 27/05/09 28/05/08 21/05/07 -
Price 3.51 3.19 3.13 1.98 0.71 0.91 2.52 -
P/RPS 1.47 1.25 0.88 0.54 0.20 0.27 0.73 12.36%
P/EPS 8.36 13.52 9.48 7.86 3.78 4.55 3.48 15.71%
EY 11.97 7.40 10.55 12.73 26.48 21.98 28.73 -13.56%
DY 5.70 6.27 6.39 0.00 0.00 0.00 7.94 -5.36%
P/NAPS 1.41 1.39 1.36 0.97 0.37 0.46 1.53 -1.35%

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