[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 91.49%
YoY- 74.3%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,970,480 3,322,126 3,264,610 3,270,428 3,324,804 3,137,244 3,080,237 18.46%
PBT 556,016 519,759 472,933 574,922 421,624 346,508 365,262 32.36%
Tax -133,660 -114,952 -72,924 -78,056 -122,056 -63,588 -190,184 -20.97%
NP 422,356 404,807 400,009 496,866 299,568 282,920 175,078 79.96%
-
NP to SH 272,772 327,903 297,542 344,860 180,096 158,618 185,128 29.51%
-
Tax Rate 24.04% 22.12% 15.42% 13.58% 28.95% 18.35% 52.07% -
Total Cost 3,548,124 2,917,319 2,864,601 2,773,562 3,025,236 2,854,324 2,905,158 14.27%
-
Net Worth 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 1,932,402 1,857,663 12.22%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 94,890 54,345 - - 95,192 63,837 -
Div Payout % - 28.94% 18.26% - - 60.01% 34.48% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 1,932,402 1,857,663 12.22%
NOSH 1,082,428 1,054,334 1,018,981 1,014,294 957,957 951,922 957,558 8.52%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.64% 12.19% 12.25% 15.19% 9.01% 9.02% 5.68% -
ROE 12.35% 15.40% 13.77% 16.27% 9.69% 8.21% 9.97% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 366.81 315.09 320.38 322.43 347.07 329.57 321.68 9.15%
EPS 25.20 31.20 29.20 34.00 18.80 16.70 19.33 19.35%
DPS 0.00 9.00 5.33 0.00 0.00 10.00 6.67 -
NAPS 2.04 2.02 2.12 2.09 1.94 2.03 1.94 3.41%
Adjusted Per Share Value based on latest NOSH - 1,019,248
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 276.27 231.16 227.15 227.56 231.34 218.29 214.33 18.45%
EPS 18.98 22.82 20.70 24.00 12.53 11.04 12.88 29.52%
DPS 0.00 6.60 3.78 0.00 0.00 6.62 4.44 -
NAPS 1.5365 1.4819 1.5031 1.475 1.2931 1.3446 1.2926 12.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.38 1.87 1.86 0.70 0.56 0.54 0.64 -
P/RPS 0.65 0.59 0.58 0.22 0.16 0.16 0.20 119.56%
P/EPS 9.44 6.01 6.37 2.06 2.98 3.24 3.31 101.23%
EY 10.59 16.63 15.70 48.57 33.57 30.86 30.21 -50.31%
DY 0.00 4.81 2.87 0.00 0.00 18.52 10.42 -
P/NAPS 1.17 0.93 0.88 0.33 0.29 0.27 0.33 132.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 25/02/10 25/11/09 26/08/09 27/05/09 20/02/09 20/11/08 -
Price 1.98 1.93 1.90 1.03 0.71 0.52 0.52 -
P/RPS 0.54 0.61 0.59 0.32 0.20 0.16 0.16 125.16%
P/EPS 7.86 6.21 6.51 3.03 3.78 3.12 2.69 104.51%
EY 12.73 16.11 15.37 33.01 26.48 32.04 37.18 -51.09%
DY 0.00 4.66 2.81 0.00 0.00 19.23 12.82 -
P/NAPS 0.97 0.96 0.90 0.49 0.37 0.26 0.27 134.75%

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