[MAGNUM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -32.35%
YoY- -81.25%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 668,431 727,414 741,201 740,619 911,465 894,455 873,668 -4.36%
PBT 62,486 85,565 83,827 25,884 276,208 146,603 165,059 -14.94%
Tax -22,000 -24,358 -31,088 21,434 -14,416 -29,286 -60,259 -15.45%
NP 40,486 61,207 52,739 47,318 261,792 117,317 104,800 -14.65%
-
NP to SH 39,541 60,588 52,930 48,952 261,133 85,210 104,746 -14.98%
-
Tax Rate 35.21% 28.47% 37.09% -82.81% 5.22% 19.98% 36.51% -
Total Cost 627,945 666,207 688,462 693,301 649,673 777,138 768,868 -3.31%
-
Net Worth 2,400,703 2,453,359 1,438,051 3,623,308 2,550,362 2,157,658 2,295,909 0.74%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 49,426 71,318 71,902 75,801 63,759 53,941 56,549 -2.21%
Div Payout % 125.00% 117.71% 135.84% 154.85% 24.42% 63.30% 53.99% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,400,703 2,453,359 1,438,051 3,623,308 2,550,362 2,157,658 2,295,909 0.74%
NOSH 1,412,178 1,426,372 1,438,051 1,516,028 1,275,181 1,078,829 1,130,990 3.76%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.06% 8.41% 7.12% 6.39% 28.72% 13.12% 12.00% -
ROE 1.65% 2.47% 3.68% 1.35% 10.24% 3.95% 4.56% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.33 51.00 51.54 48.85 71.48 82.91 77.25 -7.83%
EPS 2.80 4.20 3.70 3.40 19.60 7.90 10.10 -19.24%
DPS 3.50 5.00 5.00 5.00 5.00 5.00 5.00 -5.76%
NAPS 1.70 1.72 1.00 2.39 2.00 2.00 2.03 -2.91%
Adjusted Per Share Value based on latest NOSH - 1,516,028
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.51 50.61 51.57 51.53 63.42 62.24 60.79 -4.36%
EPS 2.75 4.22 3.68 3.41 18.17 5.93 7.29 -14.99%
DPS 3.44 4.96 5.00 5.27 4.44 3.75 3.93 -2.19%
NAPS 1.6704 1.7071 1.0006 2.5211 1.7746 1.5013 1.5975 0.74%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.51 2.73 3.16 3.49 2.67 2.21 1.87 -
P/RPS 5.30 5.35 6.13 7.14 3.74 2.67 2.42 13.95%
P/EPS 89.64 64.27 85.85 108.08 13.04 27.98 20.19 28.18%
EY 1.12 1.56 1.16 0.93 7.67 3.57 4.95 -21.92%
DY 1.39 1.83 1.58 1.43 1.87 2.26 2.67 -10.30%
P/NAPS 1.48 1.59 3.16 1.46 1.34 1.11 0.92 8.24%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 13/02/15 25/02/14 28/02/13 21/03/12 23/02/11 25/02/10 -
Price 2.55 2.76 3.01 3.40 2.78 2.61 1.93 -
P/RPS 5.39 5.41 5.84 6.96 3.89 3.15 2.50 13.65%
P/EPS 91.07 64.98 81.78 105.30 13.58 33.04 20.84 27.84%
EY 1.10 1.54 1.22 0.95 7.37 3.03 4.80 -21.76%
DY 1.37 1.81 1.66 1.47 1.80 1.92 2.59 -10.06%
P/NAPS 1.50 1.60 3.01 1.42 1.39 1.31 0.95 7.90%

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