[MAGNUM] YoY Cumulative 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- -79.2%
YoY- 51.46%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 847,425 905,889 945,376 992,620 831,201 797,068 824,827 0.45%
PBT 157,968 118,157 167,081 139,004 105,406 130,626 344,427 -12.17%
Tax -4,020 -32,880 -31,689 -33,415 -30,514 -76,428 -48,871 -34.02%
NP 153,948 85,277 135,392 105,589 74,892 54,198 295,556 -10.29%
-
NP to SH 149,445 83,724 88,094 68,193 45,024 48,041 172,889 -2.39%
-
Tax Rate 2.54% 27.83% 18.97% 24.04% 28.95% 58.51% 14.19% -
Total Cost 693,477 820,612 809,984 887,031 756,309 742,870 529,271 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 71,164 70,952 53,339 - - - 47,759 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 4.22% 2.57% 3.59% 3.09% 2.42% 2.54% 10.97% -
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 59.54 63.84 88.62 91.70 86.77 82.96 86.35 -6.00%
EPS 10.50 5.90 8.30 6.30 4.70 5.00 18.10 -8.66%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 5.00 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 58.96 63.03 65.78 69.07 57.84 55.46 57.39 0.45%
EPS 10.40 5.83 6.13 4.74 3.13 3.34 12.03 -2.39%
DPS 4.95 4.94 3.71 0.00 0.00 0.00 3.32 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 6.08 4.32 3.02 2.60 0.65 1.12 2.69 14.54%
P/EPS 34.48 46.78 32.45 37.78 11.91 18.60 12.82 17.90%
EY 2.90 2.14 3.08 2.65 8.39 5.38 7.80 -15.18%
DY 1.38 1.81 1.87 0.00 0.00 0.00 2.16 -7.18%
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 5.90 5.00 3.53 2.16 0.82 1.10 2.92 12.42%
P/EPS 33.43 54.07 37.90 31.43 15.11 18.20 13.92 15.70%
EY 2.99 1.85 2.64 3.18 6.62 5.49 7.18 -13.57%
DY 1.42 1.57 1.60 0.00 0.00 0.00 1.98 -5.38%
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