[MAGNUM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 34.98%
YoY- 106.72%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,154,455 3,542,381 3,604,574 3,322,126 3,137,244 3,206,046 451,627 38.21%
PBT 324,546 673,702 542,707 519,759 346,508 679,674 194,739 8.87%
Tax 12,918 -110,377 -97,326 -114,952 -147,232 -107,940 -25,835 -
NP 337,464 563,325 445,381 404,807 199,276 571,734 168,904 12.21%
-
NP to SH 339,666 481,676 300,038 327,903 158,618 400,024 159,921 13.36%
-
Tax Rate -3.98% 16.38% 17.93% 22.12% 42.49% 15.88% 13.27% -
Total Cost 2,816,991 2,979,056 3,159,193 2,917,319 2,937,968 2,634,312 282,723 46.63%
-
Net Worth 3,623,308 2,550,362 2,157,658 2,295,909 946,624 953,394 960,619 24.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 159,300 118,528 53,941 56,549 87,507 57,203 - -
Div Payout % 46.90% 24.61% 17.98% 17.25% 55.17% 14.30% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,623,308 2,550,362 2,157,658 2,295,909 946,624 953,394 960,619 24.73%
NOSH 1,516,028 1,275,181 1,078,829 1,130,990 946,624 953,394 960,619 7.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.70% 15.90% 12.36% 12.19% 6.35% 17.83% 37.40% -
ROE 9.37% 18.89% 13.91% 14.28% 16.76% 41.96% 16.65% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 208.07 277.79 334.12 293.74 331.41 336.28 47.01 28.10%
EPS 22.40 37.77 27.81 28.99 16.76 41.96 16.65 5.06%
DPS 10.51 9.30 5.00 5.00 9.24 6.00 0.00 -
NAPS 2.39 2.00 2.00 2.03 1.00 1.00 1.00 15.61%
Adjusted Per Share Value based on latest NOSH - 1,130,990
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 219.49 246.48 250.81 231.16 218.29 223.08 31.42 38.22%
EPS 23.63 33.52 20.88 22.82 11.04 27.83 11.13 13.35%
DPS 11.08 8.25 3.75 3.93 6.09 3.98 0.00 -
NAPS 2.5211 1.7746 1.5013 1.5975 0.6587 0.6634 0.6684 24.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.49 2.67 2.21 1.87 0.54 1.16 1.32 -
P/RPS 1.68 0.96 0.66 0.64 0.16 0.34 2.81 -8.20%
P/EPS 15.58 7.07 7.95 6.45 3.22 2.76 7.93 11.90%
EY 6.42 14.15 12.58 15.50 31.03 36.17 12.61 -10.63%
DY 3.01 3.48 2.26 2.67 17.12 5.17 0.00 -
P/NAPS 1.46 1.34 1.11 0.92 0.54 1.16 1.32 1.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 21/03/12 23/02/11 25/02/10 20/02/09 29/02/08 15/02/07 -
Price 3.40 2.78 2.61 1.93 0.52 1.03 2.69 -
P/RPS 1.63 1.00 0.78 0.66 0.16 0.31 5.72 -18.86%
P/EPS 15.18 7.36 9.38 6.66 3.10 2.45 16.16 -1.03%
EY 6.59 13.59 10.66 15.02 32.22 40.74 6.19 1.04%
DY 3.09 3.34 1.92 2.59 17.78 5.83 0.00 -
P/NAPS 1.42 1.39 1.31 0.95 0.52 1.03 2.69 -10.09%

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