[MAGNUM] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -60.18%
YoY- 27.08%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 749,309 819,968 846,139 813,244 759,149 806,365 54,092 54.91%
PBT 75,900 97,478 136,027 67,239 37,949 104,024 35,226 13.63%
Tax -2,252 -33,507 -9,529 -15,665 -3,425 -29,687 -3,697 -7.92%
NP 73,648 63,971 126,498 51,574 34,524 74,337 31,529 15.17%
-
NP to SH 72,366 62,755 86,498 50,727 39,917 47,956 30,333 15.57%
-
Tax Rate 2.97% 34.37% 7.01% 23.30% 9.03% 28.54% 10.50% -
Total Cost 675,661 755,997 719,641 761,670 724,625 732,028 22,563 76.12%
-
Net Worth 3,339,969 2,504,839 2,285,255 2,194,719 1,843,785 1,707,233 1,327,068 16.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 83,499 - - - - - - -
Div Payout % 115.38% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,339,969 2,504,839 2,285,255 2,194,719 1,843,785 1,707,233 1,327,068 16.61%
NOSH 1,391,653 1,240,019 1,067,876 1,035,244 950,404 959,120 947,906 6.60%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.83% 7.80% 14.95% 6.34% 4.55% 9.22% 58.29% -
ROE 2.17% 2.51% 3.79% 2.31% 2.16% 2.81% 2.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.84 66.13 79.24 78.56 79.88 84.07 5.71 45.29%
EPS 5.10 5.20 8.00 4.90 4.20 5.00 3.20 8.07%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.02 2.14 2.12 1.94 1.78 1.40 9.39%
Adjusted Per Share Value based on latest NOSH - 1,035,244
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.14 57.05 58.87 56.59 52.82 56.11 3.76 54.93%
EPS 5.04 4.37 6.02 3.53 2.78 3.34 2.11 15.60%
DPS 5.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.324 1.7429 1.5901 1.5271 1.2829 1.1879 0.9234 16.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.50 2.38 2.22 1.86 0.64 1.83 0.86 -
P/RPS 6.50 3.60 2.80 2.37 0.80 2.18 15.07 -13.06%
P/EPS 67.31 47.03 27.41 37.96 15.24 36.60 26.88 16.51%
EY 1.49 2.13 3.65 2.63 6.56 2.73 3.72 -14.13%
DY 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.18 1.04 0.88 0.33 1.03 0.61 15.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 25/11/09 20/11/08 16/11/07 24/11/06 -
Price 3.71 2.62 2.12 1.90 0.52 2.58 1.37 -
P/RPS 6.89 3.96 2.68 2.42 0.65 3.07 24.01 -18.76%
P/EPS 71.35 51.77 26.17 38.78 12.38 51.60 42.81 8.87%
EY 1.40 1.93 3.82 2.58 8.08 1.94 2.34 -8.19%
DY 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.30 0.99 0.90 0.27 1.45 0.98 7.93%

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