[MAGNUM] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.49%
YoY- 676.44%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,583,787 3,275,524 3,093,418 2,713,959 204,355 162,127 131,419 73.44%
PBT 561,163 427,261 345,542 690,001 -59,801 -87,790 71,665 40.89%
Tax -128,299 -59,287 -145,701 -125,027 -8,671 -15,634 -31,550 26.32%
NP 432,864 367,974 199,841 564,974 -68,472 -103,424 40,115 48.62%
-
NP to SH 319,574 242,929 184,716 409,708 -71,075 -104,658 40,115 41.30%
-
Tax Rate 22.86% 13.88% 42.17% 18.12% - - 44.02% -
Total Cost 3,150,923 2,907,550 2,893,577 2,148,985 272,827 265,551 91,304 80.38%
-
Net Worth 2,285,255 2,194,719 1,843,785 1,707,233 1,327,068 1,347,577 1,447,419 7.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 56,549 47,331 97,380 - - - - -
Div Payout % 17.70% 19.48% 52.72% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 2,285,255 2,194,719 1,843,785 1,707,233 1,327,068 1,347,577 1,447,419 7.90%
NOSH 1,067,876 1,035,244 950,404 959,120 947,906 929,363 927,833 2.36%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.08% 11.23% 6.46% 20.82% -33.51% -63.79% 30.52% -
ROE 13.98% 11.07% 10.02% 24.00% -5.36% -7.77% 2.77% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 335.60 316.40 325.48 282.96 21.56 17.44 14.16 69.44%
EPS 29.93 23.47 19.44 42.72 -7.50 -11.26 4.32 38.05%
DPS 5.30 4.57 10.25 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.12 1.94 1.78 1.40 1.45 1.56 5.40%
Adjusted Per Share Value based on latest NOSH - 959,120
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 249.36 227.91 215.24 188.84 14.22 11.28 9.14 73.46%
EPS 22.24 16.90 12.85 28.51 -4.95 -7.28 2.79 41.31%
DPS 3.93 3.29 6.78 0.00 0.00 0.00 0.00 -
NAPS 1.5901 1.5271 1.2829 1.1879 0.9234 0.9377 1.0071 7.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.22 1.86 0.64 1.83 0.86 0.95 1.14 -
P/RPS 0.66 0.59 0.20 0.65 3.99 5.45 8.05 -34.07%
P/EPS 7.42 7.93 3.29 4.28 -11.47 -8.44 26.37 -19.04%
EY 13.48 12.62 30.37 23.34 -8.72 -11.85 3.79 23.53%
DY 2.39 2.46 16.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 0.33 1.03 0.61 0.66 0.73 6.07%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 25/11/09 20/11/08 16/11/07 24/11/06 24/11/05 26/11/04 -
Price 2.12 1.90 0.52 2.58 1.37 0.79 1.13 -
P/RPS 0.63 0.60 0.16 0.91 6.35 4.53 7.98 -34.49%
P/EPS 7.08 8.10 2.68 6.04 -18.27 -7.02 26.14 -19.55%
EY 14.12 12.35 37.38 16.56 -5.47 -14.25 3.83 24.27%
DY 2.50 2.41 19.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.90 0.27 1.45 0.98 0.54 0.72 5.44%

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