[MAGNUM] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -29.95%
YoY- -50.84%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,551,542 3,550,892 3,221,429 3,140,634 1,961,686 193,262 157,795 67.99%
PBT 582,646 492,375 397,971 411,617 621,203 -83,291 -97,454 -
Tax -101,269 -134,435 -47,047 -171,963 -99,037 -6,077 -22,170 28.79%
NP 481,377 357,940 350,924 239,654 522,166 -89,368 -119,624 -
-
NP to SH 329,496 283,803 232,119 192,755 392,085 -91,185 -120,448 -
-
Tax Rate 17.38% 27.30% 11.82% 41.78% 15.94% - - -
Total Cost 3,070,165 3,192,952 2,870,505 2,900,980 1,439,520 282,630 277,419 49.25%
-
Net Worth 2,869,923 2,215,573 2,130,228 1,623,127 1,648,034 1,298,466 1,374,965 13.04%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 108,710 56,549 47,331 97,380 - - - -
Div Payout % 32.99% 19.93% 20.39% 50.52% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 2,869,923 2,215,573 2,130,228 1,623,127 1,648,034 1,298,466 1,374,965 13.04%
NOSH 1,095,390 1,055,035 1,019,248 803,528 952,620 947,785 954,837 2.31%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 13.55% 10.08% 10.89% 7.63% 26.62% -46.24% -75.81% -
ROE 11.48% 12.81% 10.90% 11.88% 23.79% -7.02% -8.76% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 324.23 336.57 316.06 390.86 205.93 20.39 16.53 64.18%
EPS 30.08 26.90 22.77 23.99 41.16 -9.62 -12.61 -
DPS 9.92 5.36 4.64 12.12 0.00 0.00 0.00 -
NAPS 2.62 2.10 2.09 2.02 1.73 1.37 1.44 10.48%
Adjusted Per Share Value based on latest NOSH - 803,528
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 247.12 247.07 224.15 218.53 136.50 13.45 10.98 67.98%
EPS 22.93 19.75 16.15 13.41 27.28 -6.34 -8.38 -
DPS 7.56 3.93 3.29 6.78 0.00 0.00 0.00 -
NAPS 1.9969 1.5416 1.4822 1.1294 1.1467 0.9035 0.9567 13.04%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.03 2.04 0.70 0.75 2.22 0.86 0.94 -
P/RPS 0.93 0.61 0.22 0.19 1.08 4.22 5.69 -26.04%
P/EPS 10.07 7.58 3.07 3.13 5.39 -8.94 -7.45 -
EY 9.93 13.19 32.53 31.98 18.54 -11.19 -13.42 -
DY 3.28 2.63 6.63 16.16 0.00 0.00 0.00 -
P/NAPS 1.16 0.97 0.33 0.37 1.28 0.63 0.65 10.12%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 26/08/10 26/08/09 27/08/08 21/08/07 29/08/06 25/08/05 -
Price 2.75 2.14 1.03 0.70 1.73 0.92 0.95 -
P/RPS 0.85 0.64 0.33 0.18 0.84 4.51 5.75 -27.27%
P/EPS 9.14 7.96 4.52 2.92 4.20 -9.56 -7.53 -
EY 10.94 12.57 22.11 34.27 23.79 -10.46 -13.28 -
DY 3.61 2.50 4.51 17.31 0.00 0.00 0.00 -
P/NAPS 1.05 1.02 0.49 0.35 1.00 0.67 0.66 8.04%

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