[MAGNUM] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 5.93%
YoY- -56.92%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 865,572 871,360 804,013 753,961 791,614 49,168 40,802 66.34%
PBT 132,935 121,073 182,055 105,372 159,628 41,225 43,528 20.44%
Tax -30,765 -25,096 -8,514 -62,785 -26,319 -964 -1,646 62.87%
NP 102,170 95,977 173,541 42,587 133,309 40,261 41,882 16.01%
-
NP to SH 69,694 60,137 127,406 50,888 118,125 39,807 41,058 9.21%
-
Tax Rate 23.14% 20.73% 4.68% 59.58% 16.49% 2.34% 3.78% -
Total Cost 763,402 775,383 630,472 711,374 658,305 8,907 -1,080 -
-
Net Worth 2,869,923 2,215,573 2,130,228 1,623,127 1,648,034 1,298,466 1,374,965 13.04%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 54,769 - - 40,176 - - - -
Div Payout % 78.59% - - 78.95% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 2,869,923 2,215,573 2,130,228 1,623,127 1,648,034 1,298,466 1,374,965 13.04%
NOSH 1,095,390 1,055,035 1,019,248 803,528 952,620 947,785 954,837 2.31%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.80% 11.01% 21.58% 5.65% 16.84% 81.88% 102.65% -
ROE 2.43% 2.71% 5.98% 3.14% 7.17% 3.07% 2.99% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 79.02 82.59 78.88 93.83 83.10 5.19 4.27 62.60%
EPS 6.30 5.70 12.50 5.30 12.40 4.20 4.30 6.56%
DPS 5.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.62 2.10 2.09 2.02 1.73 1.37 1.44 10.48%
Adjusted Per Share Value based on latest NOSH - 803,528
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 60.23 60.63 55.94 52.46 55.08 3.42 2.84 66.33%
EPS 4.85 4.18 8.87 3.54 8.22 2.77 2.86 9.19%
DPS 3.81 0.00 0.00 2.80 0.00 0.00 0.00 -
NAPS 1.9969 1.5416 1.4822 1.1294 1.1467 0.9035 0.9567 13.04%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.03 2.04 0.70 0.75 2.22 0.86 0.94 -
P/RPS 3.83 2.47 0.89 0.80 2.67 16.58 22.00 -25.26%
P/EPS 47.62 35.79 5.60 11.84 17.90 20.48 21.86 13.84%
EY 2.10 2.79 17.86 8.44 5.59 4.88 4.57 -12.14%
DY 1.65 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 1.16 0.97 0.33 0.37 1.28 0.63 0.65 10.12%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 26/08/10 26/08/09 27/08/08 21/08/07 29/08/06 25/08/05 -
Price 2.75 2.14 1.03 0.70 1.73 0.92 0.95 -
P/RPS 3.48 2.59 1.31 0.75 2.08 17.73 22.23 -26.57%
P/EPS 43.22 37.54 8.24 11.05 13.95 21.90 22.09 11.83%
EY 2.31 2.66 12.14 9.05 7.17 4.57 4.53 -10.61%
DY 1.82 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 1.05 1.02 0.49 0.35 1.00 0.67 0.66 8.04%

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