[MAGNUM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 106.49%
YoY- 429.77%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 740,619 911,465 894,455 873,668 827,066 783,240 291,153 16.82%
PBT 25,884 276,208 146,603 165,059 72,561 71,595 81,922 -17.45%
Tax 21,434 -14,416 -29,286 -60,259 -4,594 -3,063 -20,150 -
NP 47,318 261,792 117,317 104,800 67,967 68,532 61,772 -4.34%
-
NP to SH 48,952 261,133 85,210 104,746 19,772 45,870 55,554 -2.08%
-
Tax Rate -82.81% 5.22% 19.98% 36.51% 6.33% 4.28% 24.60% -
Total Cost 693,301 649,673 777,138 768,868 759,099 714,708 229,381 20.22%
-
Net Worth 3,623,308 2,550,362 2,157,658 2,295,909 946,624 953,394 960,619 24.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 75,801 63,759 53,941 56,549 47,331 57,203 - -
Div Payout % 154.85% 24.42% 63.30% 53.99% 239.39% 124.71% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,623,308 2,550,362 2,157,658 2,295,909 946,624 953,394 960,619 24.73%
NOSH 1,516,028 1,275,181 1,078,829 1,130,990 946,624 953,394 960,619 7.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.39% 28.72% 13.12% 12.00% 8.22% 8.75% 21.22% -
ROE 1.35% 10.24% 3.95% 4.56% 2.09% 4.81% 5.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.85 71.48 82.91 77.25 87.37 82.15 30.31 8.27%
EPS 3.40 19.60 7.90 10.10 2.20 4.80 5.90 -8.76%
DPS 5.00 5.00 5.00 5.00 5.00 6.00 0.00 -
NAPS 2.39 2.00 2.00 2.03 1.00 1.00 1.00 15.61%
Adjusted Per Share Value based on latest NOSH - 1,130,990
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.53 63.42 62.24 60.79 57.55 54.50 20.26 16.81%
EPS 3.41 18.17 5.93 7.29 1.38 3.19 3.87 -2.08%
DPS 5.27 4.44 3.75 3.93 3.29 3.98 0.00 -
NAPS 2.5211 1.7746 1.5013 1.5975 0.6587 0.6634 0.6684 24.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.49 2.67 2.21 1.87 0.54 1.16 1.32 -
P/RPS 7.14 3.74 2.67 2.42 0.62 1.41 4.36 8.55%
P/EPS 108.08 13.04 27.98 20.19 25.85 24.11 22.82 29.55%
EY 0.93 7.67 3.57 4.95 3.87 4.15 4.38 -22.74%
DY 1.43 1.87 2.26 2.67 9.26 5.17 0.00 -
P/NAPS 1.46 1.34 1.11 0.92 0.54 1.16 1.32 1.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 21/03/12 23/02/11 25/02/10 20/02/09 29/02/08 15/02/07 -
Price 3.40 2.78 2.61 1.93 0.52 1.03 2.69 -
P/RPS 6.96 3.89 3.15 2.50 0.60 1.25 8.88 -3.97%
P/EPS 105.30 13.58 33.04 20.84 24.90 21.41 46.51 14.57%
EY 0.95 7.37 3.03 4.80 4.02 4.67 2.15 -12.71%
DY 1.47 1.80 1.92 2.59 9.62 5.83 0.00 -
P/NAPS 1.42 1.39 1.31 0.95 0.52 1.03 2.69 -10.09%

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