[MAGNUM] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -67.94%
YoY- -4.96%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 791,276 792,545 847,425 905,889 945,376 992,620 831,201 -0.81%
PBT 129,005 118,848 157,968 118,157 167,081 139,004 105,406 3.42%
Tax -35,472 -34,182 -4,020 -32,880 -31,689 -33,415 -30,514 2.53%
NP 93,533 84,666 153,948 85,277 135,392 105,589 74,892 3.77%
-
NP to SH 90,763 82,534 149,445 83,724 88,094 68,193 45,024 12.38%
-
Tax Rate 27.50% 28.76% 2.54% 27.83% 18.97% 24.04% 28.95% -
Total Cost 697,743 707,879 693,477 820,612 809,984 887,031 756,309 -1.33%
-
Net Worth 2,453,437 2,490,249 3,543,981 3,263,816 2,453,601 2,208,154 1,858,437 4.73%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 70,908 71,149 71,164 - - - - -
Div Payout % 78.13% 86.21% 47.62% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,453,437 2,490,249 3,543,981 3,263,816 2,453,601 2,208,154 1,858,437 4.73%
NOSH 1,418,171 1,422,999 1,423,285 1,419,050 1,066,783 1,082,428 957,957 6.75%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.82% 10.68% 18.17% 9.41% 14.32% 10.64% 9.01% -
ROE 3.70% 3.31% 4.22% 2.57% 3.59% 3.09% 2.42% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 55.80 55.70 59.54 63.84 88.62 91.70 86.77 -7.09%
EPS 6.40 5.80 10.50 5.90 8.30 6.30 4.70 5.27%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.75 2.49 2.30 2.30 2.04 1.94 -1.89%
Adjusted Per Share Value based on latest NOSH - 1,419,050
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 55.06 55.15 58.96 63.03 65.78 69.07 57.84 -0.81%
EPS 6.32 5.74 10.40 5.83 6.13 4.74 3.13 12.41%
DPS 4.93 4.95 4.95 0.00 0.00 0.00 0.00 -
NAPS 1.7071 1.7327 2.4659 2.271 1.7072 1.5365 1.2931 4.73%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.69 2.99 3.62 2.76 2.68 2.38 0.56 -
P/RPS 4.82 5.37 6.08 4.32 3.02 2.60 0.65 39.62%
P/EPS 42.03 51.55 34.48 46.78 32.45 37.78 11.91 23.37%
EY 2.38 1.94 2.90 2.14 3.08 2.65 8.39 -18.93%
DY 1.86 1.67 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.71 1.45 1.20 1.17 1.17 0.29 32.21%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 21/05/14 27/05/13 25/05/12 25/05/11 21/05/10 27/05/09 -
Price 2.68 3.04 3.51 3.19 3.13 1.98 0.71 -
P/RPS 4.80 5.46 5.90 5.00 3.53 2.16 0.82 34.22%
P/EPS 41.88 52.41 33.43 54.07 37.90 31.43 15.11 18.51%
EY 2.39 1.91 2.99 1.85 2.64 3.18 6.62 -15.61%
DY 1.87 1.64 1.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.74 1.41 1.39 1.36 0.97 0.37 26.95%

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