[MAGNUM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 182.97%
YoY- 150.37%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 758,638 865,572 871,360 804,013 753,961 791,614 49,168 57.71%
PBT 104,605 132,935 121,073 182,055 105,372 159,628 41,225 16.77%
Tax 26,616 -30,765 -25,096 -8,514 -62,785 -26,319 -964 -
NP 131,221 102,170 95,977 173,541 42,587 133,309 40,261 21.74%
-
NP to SH 134,624 69,694 60,137 127,406 50,888 118,125 39,807 22.49%
-
Tax Rate -25.44% 23.14% 20.73% 4.68% 59.58% 16.49% 2.34% -
Total Cost 627,417 763,402 775,383 630,472 711,374 658,305 8,907 103.09%
-
Net Worth 3,379,921 2,869,923 2,215,573 2,130,228 1,623,127 1,648,034 1,298,466 17.26%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 54,769 - - 40,176 - - -
Div Payout % - 78.59% - - 78.95% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,379,921 2,869,923 2,215,573 2,130,228 1,623,127 1,648,034 1,298,466 17.26%
NOSH 1,432,170 1,095,390 1,055,035 1,019,248 803,528 952,620 947,785 7.11%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.30% 11.80% 11.01% 21.58% 5.65% 16.84% 81.88% -
ROE 3.98% 2.43% 2.71% 5.98% 3.14% 7.17% 3.07% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.97 79.02 82.59 78.88 93.83 83.10 5.19 47.22%
EPS 9.40 6.30 5.70 12.50 5.30 12.40 4.20 14.35%
DPS 0.00 5.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.36 2.62 2.10 2.09 2.02 1.73 1.37 9.47%
Adjusted Per Share Value based on latest NOSH - 1,019,248
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.79 60.23 60.63 55.94 52.46 55.08 3.42 57.72%
EPS 9.37 4.85 4.18 8.87 3.54 8.22 2.77 22.49%
DPS 0.00 3.81 0.00 0.00 2.80 0.00 0.00 -
NAPS 2.3518 1.9969 1.5416 1.4822 1.1294 1.1467 0.9035 17.26%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.30 3.03 2.04 0.70 0.75 2.22 0.86 -
P/RPS 6.23 3.83 2.47 0.89 0.80 2.67 16.58 -15.03%
P/EPS 35.11 47.62 35.79 5.60 11.84 17.90 20.48 9.39%
EY 2.85 2.10 2.79 17.86 8.44 5.59 4.88 -8.56%
DY 0.00 1.65 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 1.40 1.16 0.97 0.33 0.37 1.28 0.63 14.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/08/10 26/08/09 27/08/08 21/08/07 29/08/06 -
Price 3.81 2.75 2.14 1.03 0.70 1.73 0.92 -
P/RPS 7.19 3.48 2.59 1.31 0.75 2.08 17.73 -13.95%
P/EPS 40.53 43.22 37.54 8.24 11.05 13.95 21.90 10.79%
EY 2.47 2.31 2.66 12.14 9.05 7.17 4.57 -9.73%
DY 0.00 1.82 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 1.61 1.05 1.02 0.49 0.35 1.00 0.67 15.71%

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