[MAGNUM] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

24-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 40.97%

YoY- 71.26%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	2,448,458	2,310,178	2,422,806	160,474	121,776	107,541	96,708	71.27%
YoY %	5.99%	-4.65%	1,409.78%	31.78%	13.24%	11.20%	-	-
Horiz. %	2,531.81%	2,388.82%	2,505.28%	165.94%	125.92%	111.20%	100.00%	-
PBT	354,700	273,947	608,079	112,817	62,661	58,270	110,347	21.46%
YoY %	29.48%	-54.95%	439.00%	80.04%	7.54%	-47.19%	-	-
Horiz. %	321.44%	248.26%	551.06%	102.24%	56.79%	52.81%	100.00%	-
Tax	-54,693	-142,638	-104,877	-5,685	-1,118	-33,476	-25,998	13.18%
YoY %	61.66%	-36.01%	-1,744.80%	-408.50%	96.66%	-28.76%	-	-
Horiz. %	210.37%	548.65%	403.40%	21.87%	4.30%	128.76%	100.00%	-
NP	300,007	131,309	503,202	107,132	61,543	24,794	84,349	23.52%
YoY %	128.47%	-73.91%	369.70%	74.08%	148.22%	-70.61%	-	-
Horiz. %	355.67%	155.67%	596.57%	127.01%	72.96%	29.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	223,157	138,846	338,970	104,367	60,939	24,794	84,349	17.58%
YoY %	60.72%	-59.04%	224.79%	71.26%	145.78%	-70.61%	-	-
Horiz. %	264.56%	164.61%	401.87%	123.73%	72.25%	29.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.42%	52.07%	17.25%	5.04%	1.78%	57.45%	23.56%	-
YoY %	-70.39%	201.86%	242.26%	183.15%	-96.90%	143.85%	-	-
Horiz. %	65.45%	221.01%	73.22%	21.39%	7.56%	243.85%	100.00%	-
Total Cost	2,148,451	2,178,869	1,919,604	53,342	60,233	82,747	12,359	136.05%
YoY %	-1.40%	13.51%	3,498.67%	-11.44%	-27.21%	569.53%	-	-
Horiz. %	17,383.70%	17,629.82%	15,532.03%	431.60%	487.36%	669.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,160,241	1,857,663	1,699,624	1,340,493	1,380,649	1,487,639	1,447,352	6.89%
YoY %	16.29%	9.30%	26.79%	-2.91%	-7.19%	2.78%	-	-
Horiz. %	149.25%	128.35%	117.43%	92.62%	95.39%	102.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	40,759	47,877	47,742	-	-	-	-	-
YoY %	-14.87%	0.28%	0.00%	-	-	-	-	-
Horiz. %	85.37%	100.28%	100.00%	-	-	-	-	-
Div Payout %	18.26%	34.48%	14.08%	-	-	-	-	-
YoY %	-47.04%	144.89%	0.00%	-	-	-	-	-
Horiz. %	129.69%	244.89%	100.00%	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	2,160,241	1,857,663	1,699,624	1,340,493	1,380,649	1,487,639	1,447,352	6.89%
YoY %	16.29%	9.30%	26.79%	-2.91%	-7.19%	2.78%	-	-
Horiz. %	149.25%	128.35%	117.43%	92.62%	95.39%	102.78%	100.00%	-
NOSH	1,018,981	957,558	954,845	957,495	952,171	953,615	958,511	1.02%
YoY %	6.41%	0.28%	-0.28%	0.56%	-0.15%	-0.51%	-	-
Horiz. %	106.31%	99.90%	99.62%	99.89%	99.34%	99.49%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	12.25%	5.68%	20.77%	66.76%	50.54%	23.06%	87.22%	-
YoY %	115.67%	-72.65%	-68.89%	32.09%	119.17%	-73.56%	-	-
Horiz. %	14.04%	6.51%	23.81%	76.54%	57.95%	26.44%	100.00%	-
ROE	10.33%	7.47%	19.94%	7.79%	4.41%	1.67%	5.83%	-
YoY %	38.29%	-62.54%	155.97%	76.64%	164.07%	-71.36%	-	-
Horiz. %	177.19%	128.13%	342.02%	133.62%	75.64%	28.64%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	240.28	241.26	253.74	16.76	12.79	11.28	10.09	69.53%
YoY %	-0.41%	-4.92%	1,413.96%	31.04%	13.39%	11.79%	-	-
Horiz. %	2,381.37%	2,391.08%	2,514.77%	166.11%	126.76%	111.79%	100.00%	-
EPS	21.90	14.50	35.50	10.90	6.40	2.60	8.80	16.39%
YoY %	51.03%	-59.15%	225.69%	70.31%	146.15%	-70.45%	-	-
Horiz. %	248.86%	164.77%	403.41%	123.86%	72.73%	29.55%	100.00%	-
DPS	4.00	5.00	5.00	0.00	0.00	0.00	0.00	-
YoY %	-20.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	100.00%	100.00%	-	-	-	-	-
NAPS	2.12	1.94	1.78	1.40	1.45	1.56	1.51	5.81%
YoY %	9.28%	8.99%	27.14%	-3.45%	-7.05%	3.31%	-	-
Horiz. %	140.40%	128.48%	117.88%	92.72%	96.03%	103.31%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 947,906
RPS	170.37	160.74	168.58	11.17	8.47	7.48	6.73	71.27%
YoY %	5.99%	-4.65%	1,409.22%	31.88%	13.24%	11.14%	-	-
Horiz. %	2,531.50%	2,388.41%	2,504.90%	165.97%	125.85%	111.14%	100.00%	-
EPS	15.53	9.66	23.59	7.26	4.24	1.73	5.87	17.58%
YoY %	60.77%	-59.05%	224.93%	71.23%	145.09%	-70.53%	-	-
Horiz. %	264.57%	164.57%	401.87%	123.68%	72.23%	29.47%	100.00%	-
DPS	2.84	3.33	3.32	0.00	0.00	0.00	0.00	-
YoY %	-14.71%	0.30%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	85.54%	100.30%	100.00%	-	-	-	-	-
NAPS	1.5031	1.2926	1.1826	0.9327	0.9607	1.0351	1.0071	6.89%
YoY %	16.29%	9.30%	26.79%	-2.91%	-7.19%	2.78%	-	-
Horiz. %	149.25%	128.35%	117.43%	92.61%	95.39%	102.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.86	0.64	1.83	0.86	0.95	1.14	1.21	-
P/RPS	0.77	0.27	0.72	5.13	7.43	10.11	11.99	-36.69%
YoY %	185.19%	-62.50%	-85.96%	-30.96%	-26.51%	-15.68%	-	-
Horiz. %	6.42%	2.25%	6.01%	42.79%	61.97%	84.32%	100.00%	-
P/EPS	8.49	4.41	5.15	7.89	14.84	43.85	13.75	-7.71%
YoY %	92.52%	-14.37%	-34.73%	-46.83%	-66.16%	218.91%	-	-
Horiz. %	61.75%	32.07%	37.45%	57.38%	107.93%	318.91%	100.00%	-
EY	11.77	22.66	19.40	12.67	6.74	2.28	7.27	8.35%
YoY %	-48.06%	16.80%	53.12%	87.98%	195.61%	-68.64%	-	-
Horiz. %	161.90%	311.69%	266.85%	174.28%	92.71%	31.36%	100.00%	-
DY	2.15	7.81	2.73	0.00	0.00	0.00	0.00	-
YoY %	-72.47%	186.08%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.75%	286.08%	100.00%	-	-	-	-	-
P/NAPS	0.88	0.33	1.03	0.61	0.66	0.73	0.80	1.59%
YoY %	166.67%	-67.96%	68.85%	-7.58%	-9.59%	-8.75%	-	-
Horiz. %	110.00%	41.25%	128.75%	76.25%	82.50%	91.25%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	20/11/08	16/11/07	24/11/06	24/11/05	26/11/04	14/11/03	-
Price	1.90	0.52	2.58	1.37	0.79	1.13	1.22	-
P/RPS	0.79	0.22	1.02	8.17	6.18	10.02	12.09	-36.50%
YoY %	259.09%	-78.43%	-87.52%	32.20%	-38.32%	-17.12%	-	-
Horiz. %	6.53%	1.82%	8.44%	67.58%	51.12%	82.88%	100.00%	-
P/EPS	8.68	3.59	7.27	12.57	12.34	43.46	13.86	-7.49%
YoY %	141.78%	-50.62%	-42.16%	1.86%	-71.61%	213.56%	-	-
Horiz. %	62.63%	25.90%	52.45%	90.69%	89.03%	313.56%	100.00%	-
EY	11.53	27.88	13.76	7.96	8.10	2.30	7.21	8.13%
YoY %	-58.64%	102.62%	72.86%	-1.73%	252.17%	-68.10%	-	-
Horiz. %	159.92%	386.69%	190.85%	110.40%	112.34%	31.90%	100.00%	-
DY	2.11	9.62	1.94	0.00	0.00	0.00	0.00	-
YoY %	-78.07%	395.88%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	108.76%	495.88%	100.00%	-	-	-	-	-
P/NAPS	0.90	0.27	1.45	0.98	0.54	0.72	0.81	1.76%
YoY %	233.33%	-81.38%	47.96%	81.48%	-25.00%	-11.11%	-	-
Horiz. %	111.11%	33.33%	179.01%	120.99%	66.67%	88.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos