[MAGNUM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.07%
YoY- 125.62%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,095,991 3,502,894 3,557,330 3,483,545 3,171,377 3,178,287 1,219,240 16.78%
PBT 364,357 624,778 570,784 553,357 321,288 465,873 502,800 -5.22%
Tax 41,778 -111,568 -95,600 -117,853 -101,318 -135,497 -73,682 -
NP 406,135 513,210 475,184 435,504 219,970 330,376 429,118 -0.91%
-
NP to SH 405,387 477,306 319,939 351,072 155,601 275,176 298,583 5.22%
-
Tax Rate -11.47% 17.86% 16.75% 21.30% 31.53% 29.08% 14.65% -
Total Cost 2,689,856 2,989,684 3,082,146 3,048,041 2,951,407 2,847,911 790,122 22.62%
-
Net Worth 3,543,981 3,263,816 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 14.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 230,464 118,528 53,941 56,549 87,507 57,203 - -
Div Payout % 56.85% 24.83% 16.86% 16.11% 56.24% 20.79% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,543,981 3,263,816 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 14.44%
NOSH 1,423,285 1,419,050 1,066,783 1,082,428 957,957 960,820 955,187 6.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.12% 14.65% 13.36% 12.50% 6.94% 10.39% 35.20% -
ROE 11.44% 14.62% 13.04% 15.90% 8.37% 14.54% 18.94% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 217.52 246.85 333.46 321.83 331.06 330.79 127.64 9.28%
EPS 28.48 33.64 29.99 32.43 16.24 28.64 31.26 -1.53%
DPS 16.19 8.35 5.00 5.22 9.13 6.00 0.00 -
NAPS 2.49 2.30 2.30 2.04 1.94 1.97 1.65 7.09%
Adjusted Per Share Value based on latest NOSH - 1,082,428
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 215.42 243.73 247.52 242.39 220.67 221.15 84.84 16.78%
EPS 28.21 33.21 22.26 24.43 10.83 19.15 20.78 5.22%
DPS 16.04 8.25 3.75 3.93 6.09 3.98 0.00 -
NAPS 2.4659 2.271 1.7072 1.5365 1.2931 1.317 1.0966 14.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.62 2.76 2.68 2.38 0.56 0.93 2.32 -
P/RPS 1.66 1.12 0.80 0.74 0.17 0.28 1.82 -1.52%
P/EPS 12.71 8.21 8.94 7.34 3.45 3.25 7.42 9.37%
EY 7.87 12.19 11.19 13.63 29.01 30.80 13.47 -8.55%
DY 4.47 3.03 1.87 2.20 16.31 6.45 0.00 -
P/NAPS 1.45 1.20 1.17 1.17 0.29 0.47 1.41 0.46%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 25/05/12 25/05/11 21/05/10 27/05/09 28/05/08 21/05/07 -
Price 3.51 3.19 3.13 1.98 0.71 0.91 2.52 -
P/RPS 1.61 1.29 0.94 0.62 0.21 0.28 1.97 -3.30%
P/EPS 12.32 9.48 10.44 6.10 4.37 3.18 8.06 7.32%
EY 8.11 10.54 9.58 16.38 22.88 31.47 12.40 -6.82%
DY 4.61 2.62 1.60 2.64 12.87 6.59 0.00 -
P/NAPS 1.41 1.39 1.36 0.97 0.37 0.46 1.53 -1.35%

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