[MAGNUM] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.14%
YoY- 33.09%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,098,579 2,159,127 2,250,137 2,348,027 2,612,484 2,700,207 2,448,458 -2.53%
PBT 272,096 288,145 321,433 296,179 384,402 392,118 354,700 -4.32%
Tax -79,349 -88,401 -101,013 -6,033 -84,970 -64,054 -54,693 6.39%
NP 192,747 199,744 220,420 290,146 299,432 328,064 300,007 -7.10%
-
NP to SH 188,560 195,950 214,868 290,714 218,442 214,828 223,157 -2.76%
-
Tax Rate 29.16% 30.68% 31.43% 2.04% 22.10% 16.34% 15.42% -
Total Cost 1,905,832 1,959,383 2,029,717 2,057,881 2,313,052 2,372,143 2,148,451 -1.97%
-
Net Worth 2,428,424 2,442,275 2,490,191 3,437,013 2,462,723 2,287,223 2,160,241 1.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 178,560 212,989 213,445 157,529 121,917 42,751 40,759 27.90%
Div Payout % 94.70% 108.70% 99.34% 54.19% 55.81% 19.90% 18.26% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,428,424 2,442,275 2,490,191 3,437,013 2,462,723 2,287,223 2,160,241 1.96%
NOSH 1,428,484 1,419,927 1,422,966 1,432,088 1,219,170 1,068,795 1,018,981 5.78%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.18% 9.25% 9.80% 12.36% 11.46% 12.15% 12.25% -
ROE 7.76% 8.02% 8.63% 8.46% 8.87% 9.39% 10.33% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 146.91 152.06 158.13 163.96 214.28 252.64 240.28 -7.86%
EPS 13.20 13.80 15.10 20.40 24.60 20.00 21.90 -8.08%
DPS 12.50 15.00 15.00 11.00 10.00 4.00 4.00 20.90%
NAPS 1.70 1.72 1.75 2.40 2.02 2.14 2.12 -3.61%
Adjusted Per Share Value based on latest NOSH - 1,391,653
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 146.02 150.23 156.57 163.38 181.78 187.88 170.37 -2.53%
EPS 13.12 13.63 14.95 20.23 15.20 14.95 15.53 -2.77%
DPS 12.42 14.82 14.85 10.96 8.48 2.97 2.84 27.86%
NAPS 1.6897 1.6994 1.7327 2.3915 1.7136 1.5915 1.5031 1.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.56 3.00 3.27 3.50 2.38 2.22 1.86 -
P/RPS 1.74 1.97 2.07 2.13 1.11 0.88 0.77 14.54%
P/EPS 19.39 21.74 21.66 17.24 13.28 11.04 8.49 14.74%
EY 5.16 4.60 4.62 5.80 7.53 9.05 11.77 -12.83%
DY 4.88 5.00 4.59 3.14 4.20 1.80 2.15 14.63%
P/NAPS 1.51 1.74 1.87 1.46 1.18 1.04 0.88 9.41%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 27/11/14 14/11/13 22/11/12 23/11/11 23/11/10 25/11/09 -
Price 2.70 2.91 3.24 3.71 2.62 2.12 1.90 -
P/RPS 1.84 1.91 2.05 2.26 1.22 0.84 0.79 15.12%
P/EPS 20.45 21.09 21.46 18.28 14.62 10.55 8.68 15.34%
EY 4.89 4.74 4.66 5.47 6.84 9.48 11.53 -13.31%
DY 4.63 5.15 4.63 2.96 3.82 1.89 2.11 13.98%
P/NAPS 1.59 1.69 1.85 1.55 1.30 0.99 0.90 9.94%

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