[MAGNUM] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -38.45%
YoY- -29.48%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,767,010 2,886,541 2,991,338 3,154,455 3,542,381 3,604,574 3,322,126 -2.99%
PBT 333,655 373,710 405,260 324,546 673,702 542,707 519,759 -7.11%
Tax -101,717 -112,759 -132,101 12,918 -110,377 -97,326 -114,952 -2.01%
NP 231,938 260,951 273,159 337,464 563,325 445,381 404,807 -8.86%
-
NP to SH 226,813 256,538 267,798 339,666 481,676 300,038 327,903 -5.95%
-
Tax Rate 30.49% 30.17% 32.60% -3.98% 16.38% 17.93% 22.12% -
Total Cost 2,535,072 2,625,590 2,718,179 2,816,991 2,979,056 3,159,193 2,917,319 -2.31%
-
Net Worth 1,412,178 2,453,359 1,438,051 3,623,308 2,550,362 2,157,658 2,295,909 -7.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 226,714 284,264 284,637 159,300 118,528 53,941 56,549 26.02%
Div Payout % 99.96% 110.81% 106.29% 46.90% 24.61% 17.98% 17.25% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,412,178 2,453,359 1,438,051 3,623,308 2,550,362 2,157,658 2,295,909 -7.77%
NOSH 1,412,178 1,426,372 1,438,051 1,516,028 1,275,181 1,078,829 1,130,990 3.76%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.38% 9.04% 9.13% 10.70% 15.90% 12.36% 12.19% -
ROE 16.06% 10.46% 18.62% 9.37% 18.89% 13.91% 14.28% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 195.94 202.37 208.01 208.07 277.79 334.12 293.74 -6.52%
EPS 16.06 17.99 18.62 22.40 37.77 27.81 28.99 -9.37%
DPS 16.00 20.00 19.79 10.51 9.30 5.00 5.00 21.38%
NAPS 1.00 1.72 1.00 2.39 2.00 2.00 2.03 -11.12%
Adjusted Per Share Value based on latest NOSH - 1,516,028
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 192.53 200.85 208.14 219.49 246.48 250.81 231.16 -3.00%
EPS 15.78 17.85 18.63 23.63 33.52 20.88 22.82 -5.96%
DPS 15.77 19.78 19.81 11.08 8.25 3.75 3.93 26.04%
NAPS 0.9826 1.7071 1.0006 2.5211 1.7746 1.5013 1.5975 -7.77%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.51 2.73 3.16 3.49 2.67 2.21 1.87 -
P/RPS 1.28 1.35 1.52 1.68 0.96 0.66 0.64 12.24%
P/EPS 15.63 15.18 16.97 15.58 7.07 7.95 6.45 15.88%
EY 6.40 6.59 5.89 6.42 14.15 12.58 15.50 -13.70%
DY 6.37 7.33 6.26 3.01 3.48 2.26 2.67 15.58%
P/NAPS 2.51 1.59 3.16 1.46 1.34 1.11 0.92 18.19%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 13/02/15 25/02/14 28/02/13 21/03/12 23/02/11 25/02/10 -
Price 2.55 2.76 3.01 3.40 2.78 2.61 1.93 -
P/RPS 1.30 1.36 1.45 1.63 1.00 0.78 0.66 11.95%
P/EPS 15.88 15.35 16.16 15.18 7.36 9.38 6.66 15.57%
EY 6.30 6.52 6.19 6.59 13.59 10.66 15.02 -13.47%
DY 6.27 7.25 6.58 3.09 3.34 1.92 2.59 15.86%
P/NAPS 2.55 1.60 3.01 1.42 1.39 1.31 0.95 17.87%

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