[MAGNUM] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 49.18%

YoY- 20.42%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	3,395,960	3,551,542	3,550,892	3,221,429	3,140,634	1,961,686	193,262	61.16%
YoY %	-4.38%	0.02%	10.23%	2.57%	60.10%	915.04%	-	-
Horiz. %	1,757.18%	1,837.68%	1,837.35%	1,666.87%	1,625.07%	1,015.04%	100.00%	-
PBT	596,448	582,646	492,375	397,971	411,617	621,203	-83,291	-
YoY %	2.37%	18.33%	23.72%	-3.32%	-33.74%	845.82%	-	-
Horiz. %	-716.10%	-699.53%	-591.15%	-477.81%	-494.19%	-745.82%	100.00%	-
Tax	-54,187	-101,269	-134,435	-47,047	-171,963	-99,037	-6,077	43.95%
YoY %	46.49%	24.67%	-185.75%	72.64%	-73.64%	-1,529.70%	-	-
Horiz. %	891.67%	1,666.43%	2,212.19%	774.18%	2,829.74%	1,629.70%	100.00%	-
NP	542,261	481,377	357,940	350,924	239,654	522,166	-89,368	-
YoY %	12.65%	34.49%	2.00%	46.43%	-54.10%	684.29%	-	-
Horiz. %	-606.77%	-538.65%	-400.52%	-392.67%	-268.17%	-584.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	542,236	329,496	283,803	232,119	192,755	392,085	-91,185	-
YoY %	64.57%	16.10%	22.27%	20.42%	-50.84%	529.99%	-	-
Horiz. %	-594.65%	-361.35%	-311.24%	-254.56%	-211.39%	-429.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.08%	17.38%	27.30%	11.82%	41.78%	15.94%	-	-
YoY %	-47.76%	-36.34%	130.96%	-71.71%	162.11%	0.00%	-	-
Horiz. %	56.96%	109.03%	171.27%	74.15%	262.11%	100.00%	-	-
Total Cost	2,853,699	3,070,165	3,192,952	2,870,505	2,900,980	1,439,520	282,630	46.96%
YoY %	-7.05%	-3.85%	11.23%	-1.05%	101.52%	409.33%	-	-
Horiz. %	1,009.69%	1,086.28%	1,129.73%	1,015.64%	1,026.42%	509.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,379,921	2,869,923	2,215,573	2,130,228	1,623,127	1,648,034	1,298,466	17.26%
YoY %	17.77%	29.53%	4.01%	31.24%	-1.51%	26.92%	-	-
Horiz. %	260.30%	221.02%	170.63%	164.06%	125.00%	126.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	63,759	108,710	56,549	47,331	97,380	-	-	-
YoY %	-41.35%	92.24%	19.48%	-51.40%	0.00%	-	-	-
Horiz. %	65.47%	111.63%	58.07%	48.60%	100.00%	-	-	-
Div Payout %	11.76%	32.99%	19.93%	20.39%	50.52%	-	-	-
YoY %	-64.35%	65.53%	-2.26%	-59.64%	0.00%	-	-	-
Horiz. %	23.28%	65.30%	39.45%	40.36%	100.00%	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	3,379,921	2,869,923	2,215,573	2,130,228	1,623,127	1,648,034	1,298,466	17.26%
YoY %	17.77%	29.53%	4.01%	31.24%	-1.51%	26.92%	-	-
Horiz. %	260.30%	221.02%	170.63%	164.06%	125.00%	126.92%	100.00%	-
NOSH	1,432,170	1,095,390	1,055,035	1,019,248	803,528	952,620	947,785	7.11%
YoY %	30.75%	3.82%	3.51%	26.85%	-15.65%	0.51%	-	-
Horiz. %	151.11%	115.57%	111.32%	107.54%	84.78%	100.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	15.97%	13.55%	10.08%	10.89%	7.63%	26.62%	-46.24%	-
YoY %	17.86%	34.42%	-7.44%	42.73%	-71.34%	157.57%	-	-
Horiz. %	-34.54%	-29.30%	-21.80%	-23.55%	-16.50%	-57.57%	100.00%	-
ROE	16.04%	11.48%	12.81%	10.90%	11.88%	23.79%	-7.02%	-
YoY %	39.72%	-10.38%	17.52%	-8.25%	-50.06%	438.89%	-	-
Horiz. %	-228.49%	-163.53%	-182.48%	-155.27%	-169.23%	-338.89%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	237.12	324.23	336.57	316.06	390.86	205.93	20.39	50.46%
YoY %	-26.87%	-3.67%	6.49%	-19.14%	89.80%	909.96%	-	-
Horiz. %	1,162.92%	1,590.14%	1,650.66%	1,550.07%	1,916.92%	1,009.96%	100.00%	-
EPS	37.86	30.08	26.90	22.77	23.99	41.16	-9.62	-
YoY %	25.86%	11.82%	18.14%	-5.09%	-41.72%	527.86%	-	-
Horiz. %	-393.56%	-312.68%	-279.63%	-236.69%	-249.38%	-427.86%	100.00%	-
DPS	4.45	9.92	5.36	4.64	12.12	0.00	0.00	-
YoY %	-55.14%	85.07%	15.52%	-61.72%	0.00%	0.00%	-	-
Horiz. %	36.72%	81.85%	44.22%	38.28%	100.00%	-	-	-
NAPS	2.36	2.62	2.10	2.09	2.02	1.73	1.37	9.47%
YoY %	-9.92%	24.76%	0.48%	3.47%	16.76%	26.28%	-	-
Horiz. %	172.26%	191.24%	153.28%	152.55%	147.45%	126.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,019,248
RPS	236.29	247.12	247.07	224.15	218.53	136.50	13.45	61.16%
YoY %	-4.38%	0.02%	10.23%	2.57%	60.10%	914.87%	-	-
Horiz. %	1,756.80%	1,837.32%	1,836.95%	1,666.54%	1,624.76%	1,014.87%	100.00%	-
EPS	37.73	22.93	19.75	16.15	13.41	27.28	-6.34	-
YoY %	64.54%	16.10%	22.29%	20.43%	-50.84%	530.28%	-	-
Horiz. %	-595.11%	-361.67%	-311.51%	-254.73%	-211.51%	-430.28%	100.00%	-
DPS	4.44	7.56	3.93	3.29	6.78	0.00	0.00	-
YoY %	-41.27%	92.37%	19.45%	-51.47%	0.00%	0.00%	-	-
Horiz. %	65.49%	111.50%	57.96%	48.53%	100.00%	-	-	-
NAPS	2.3518	1.9969	1.5416	1.4822	1.1294	1.1467	0.9035	17.26%
YoY %	17.77%	29.53%	4.01%	31.24%	-1.51%	26.92%	-	-
Horiz. %	260.30%	221.02%	170.63%	164.05%	125.00%	126.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.30	3.03	2.04	0.70	0.75	2.22	0.86	-
P/RPS	1.39	0.93	0.61	0.22	0.19	1.08	4.22	-16.88%
YoY %	49.46%	52.46%	177.27%	15.79%	-82.41%	-74.41%	-	-
Horiz. %	32.94%	22.04%	14.45%	5.21%	4.50%	25.59%	100.00%	-
P/EPS	8.72	10.07	7.58	3.07	3.13	5.39	-8.94	-
YoY %	-13.41%	32.85%	146.91%	-1.92%	-41.93%	160.29%	-	-
Horiz. %	-97.54%	-112.64%	-84.79%	-34.34%	-35.01%	-60.29%	100.00%	-
EY	11.47	9.93	13.19	32.53	31.98	18.54	-11.19	-
YoY %	15.51%	-24.72%	-59.45%	1.72%	72.49%	265.68%	-	-
Horiz. %	-102.50%	-88.74%	-117.87%	-290.71%	-285.79%	-165.68%	100.00%	-
DY	1.35	3.28	2.63	6.63	16.16	0.00	0.00	-
YoY %	-58.84%	24.71%	-60.33%	-58.97%	0.00%	0.00%	-	-
Horiz. %	8.35%	20.30%	16.27%	41.03%	100.00%	-	-	-
P/NAPS	1.40	1.16	0.97	0.33	0.37	1.28	0.63	14.22%
YoY %	20.69%	19.59%	193.94%	-10.81%	-71.09%	103.17%	-	-
Horiz. %	222.22%	184.13%	153.97%	52.38%	58.73%	203.17%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	24/08/11	26/08/10	26/08/09	27/08/08	21/08/07	29/08/06	-
Price	3.81	2.75	2.14	1.03	0.70	1.73	0.92	-
P/RPS	1.61	0.85	0.64	0.33	0.18	0.84	4.51	-15.76%
YoY %	89.41%	32.81%	93.94%	83.33%	-78.57%	-81.37%	-	-
Horiz. %	35.70%	18.85%	14.19%	7.32%	3.99%	18.63%	100.00%	-
P/EPS	10.06	9.14	7.96	4.52	2.92	4.20	-9.56	-
YoY %	10.07%	14.82%	76.11%	54.79%	-30.48%	143.93%	-	-
Horiz. %	-105.23%	-95.61%	-83.26%	-47.28%	-30.54%	-43.93%	100.00%	-
EY	9.94	10.94	12.57	22.11	34.27	23.79	-10.46	-
YoY %	-9.14%	-12.97%	-43.15%	-35.48%	44.05%	327.44%	-	-
Horiz. %	-95.03%	-104.59%	-120.17%	-211.38%	-327.63%	-227.44%	100.00%	-
DY	1.17	3.61	2.50	4.51	17.31	0.00	0.00	-
YoY %	-67.59%	44.40%	-44.57%	-73.95%	0.00%	0.00%	-	-
Horiz. %	6.76%	20.85%	14.44%	26.05%	100.00%	-	-	-
P/NAPS	1.61	1.05	1.02	0.49	0.35	1.00	0.67	15.71%
YoY %	53.33%	2.94%	108.16%	40.00%	-65.00%	49.25%	-	-
Horiz. %	240.30%	156.72%	152.24%	73.13%	52.24%	149.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos