[MAGNUM] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -87.52%
YoY- -72.21%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 945,376 992,620 831,201 797,068 824,827 57,214 37,975 70.83%
PBT 167,081 139,004 105,406 130,626 344,427 36,366 7,397 68.09%
Tax -31,689 -33,415 -30,514 -76,428 -48,871 -1,024 2,261 -
NP 135,392 105,589 74,892 54,198 295,556 35,342 9,658 55.24%
-
NP to SH 88,094 68,193 45,024 48,041 172,889 34,227 9,658 44.52%
-
Tax Rate 18.97% 24.04% 28.95% 58.51% 14.19% 2.82% -30.57% -
Total Cost 809,984 887,031 756,309 742,870 529,271 21,872 28,317 74.83%
-
Net Worth 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 1,352,119 10.43%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 53,339 - - - 47,759 - - -
Div Payout % 60.55% - - - 27.62% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 1,352,119 10.43%
NOSH 1,066,783 1,082,428 957,957 960,820 955,187 950,750 965,800 1.67%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 14.32% 10.64% 9.01% 6.80% 35.83% 61.77% 25.43% -
ROE 3.59% 3.09% 2.42% 2.54% 10.97% 2.65% 0.71% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 88.62 91.70 86.77 82.96 86.35 6.02 3.93 68.04%
EPS 8.30 6.30 4.70 5.00 18.10 3.60 1.00 42.26%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.30 2.04 1.94 1.97 1.65 1.36 1.40 8.62%
Adjusted Per Share Value based on latest NOSH - 960,820
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 65.78 69.07 57.84 55.46 57.39 3.98 2.64 70.86%
EPS 6.13 4.74 3.13 3.34 12.03 2.38 0.67 44.59%
DPS 3.71 0.00 0.00 0.00 3.32 0.00 0.00 -
NAPS 1.7072 1.5365 1.2931 1.317 1.0966 0.8997 0.9408 10.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.68 2.38 0.56 0.93 2.32 0.85 0.89 -
P/RPS 3.02 2.60 0.65 1.12 2.69 14.12 22.63 -28.50%
P/EPS 32.45 37.78 11.91 18.60 12.82 23.61 89.00 -15.47%
EY 3.08 2.65 8.39 5.38 7.80 4.24 1.12 18.35%
DY 1.87 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 1.17 1.17 0.29 0.47 1.41 0.63 0.64 10.57%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 21/05/10 27/05/09 28/05/08 21/05/07 13/06/06 26/05/05 -
Price 3.13 1.98 0.71 0.91 2.52 0.80 0.81 -
P/RPS 3.53 2.16 0.82 1.10 2.92 13.29 20.60 -25.46%
P/EPS 37.90 31.43 15.11 18.20 13.92 22.22 81.00 -11.88%
EY 2.64 3.18 6.62 5.49 7.18 4.50 1.23 13.56%
DY 1.60 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 1.36 0.97 0.37 0.46 1.53 0.59 0.58 15.25%

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