[MAGNUM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.66%
YoY- 31.51%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,325,301 3,525,371 3,583,787 3,275,524 3,093,418 2,713,959 204,355 59.11%
PBT 574,870 544,097 561,163 427,261 345,542 690,001 -59,801 -
Tax -22,932 -125,247 -128,299 -59,287 -145,701 -125,027 -8,671 17.57%
NP 551,938 418,850 432,864 367,974 199,841 564,974 -68,472 -
-
NP to SH 551,847 305,753 319,574 242,929 184,716 409,708 -71,075 -
-
Tax Rate 3.99% 23.02% 22.86% 13.88% 42.17% 18.12% - -
Total Cost 2,773,363 3,106,521 3,150,923 2,907,550 2,893,577 2,148,985 272,827 47.12%
-
Net Worth 3,339,969 2,504,839 2,285,255 2,194,719 1,843,785 1,707,233 1,327,068 16.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 147,258 108,710 56,549 47,331 97,380 - - -
Div Payout % 26.68% 35.56% 17.70% 19.48% 52.72% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,339,969 2,504,839 2,285,255 2,194,719 1,843,785 1,707,233 1,327,068 16.61%
NOSH 1,391,653 1,240,019 1,067,876 1,035,244 950,404 959,120 947,906 6.60%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.60% 11.88% 12.08% 11.23% 6.46% 20.82% -33.51% -
ROE 16.52% 12.21% 13.98% 11.07% 10.02% 24.00% -5.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 238.95 284.30 335.60 316.40 325.48 282.96 21.56 49.26%
EPS 39.65 24.66 29.93 23.47 19.44 42.72 -7.50 -
DPS 10.58 8.77 5.30 4.57 10.25 0.00 0.00 -
NAPS 2.40 2.02 2.14 2.12 1.94 1.78 1.40 9.39%
Adjusted Per Share Value based on latest NOSH - 1,035,244
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 231.38 245.30 249.36 227.91 215.24 188.84 14.22 59.11%
EPS 38.40 21.27 22.24 16.90 12.85 28.51 -4.95 -
DPS 10.25 7.56 3.93 3.29 6.78 0.00 0.00 -
NAPS 2.324 1.7429 1.5901 1.5271 1.2829 1.1879 0.9234 16.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.50 2.38 2.22 1.86 0.64 1.83 0.86 -
P/RPS 1.46 0.84 0.66 0.59 0.20 0.65 3.99 -15.41%
P/EPS 8.83 9.65 7.42 7.93 3.29 4.28 -11.47 -
EY 11.33 10.36 13.48 12.62 30.37 23.34 -8.72 -
DY 3.02 3.68 2.39 2.46 16.01 0.00 0.00 -
P/NAPS 1.46 1.18 1.04 0.88 0.33 1.03 0.61 15.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 25/11/09 20/11/08 16/11/07 24/11/06 -
Price 3.71 2.62 2.12 1.90 0.52 2.58 1.37 -
P/RPS 1.55 0.92 0.63 0.60 0.16 0.91 6.35 -20.92%
P/EPS 9.36 10.63 7.08 8.10 2.68 6.04 -18.27 -
EY 10.69 9.41 14.12 12.35 37.38 16.56 -5.47 -
DY 2.85 3.35 2.50 2.41 19.70 0.00 0.00 -
P/NAPS 1.55 1.30 0.99 0.90 0.27 1.45 0.98 7.93%

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