[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -10.44%

YoY- 22.95%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Annualized Quarter Result
Revenue	3,623,556	3,523,949	3,483,312	3,621,896	3,781,504	3,594,662	3,600,276	0.43%
YoY %	2.83%	1.17%	-3.83%	-4.22%	5.20%	-0.16%	-	-
Horiz. %	100.65%	97.88%	96.75%	100.60%	105.03%	99.84%	100.00%	-
PBT	472,628	660,610	512,536	600,032	668,324	538,721	522,824	-6.50%
YoY %	-28.46%	28.89%	-14.58%	-10.22%	24.06%	3.04%	-	-
Horiz. %	90.40%	126.35%	98.03%	114.77%	127.83%	103.04%	100.00%	-
Tax	-131,520	-99,386	-113,293	-124,908	-126,756	-93,340	-85,405	33.31%
YoY %	-32.33%	12.28%	9.30%	1.46%	-35.80%	-9.29%	-	-
Horiz. %	154.00%	116.37%	132.65%	146.25%	148.42%	109.29%	100.00%	-
NP	341,108	561,224	399,242	475,124	541,568	445,381	437,418	-15.26%
YoY %	-39.22%	40.57%	-15.97%	-12.27%	21.60%	1.82%	-	-
Horiz. %	77.98%	128.30%	91.27%	108.62%	123.81%	101.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	334,896	479,575	291,256	315,576	352,376	300,038	286,437	10.97%
YoY %	-30.17%	64.66%	-7.71%	-10.44%	17.44%	4.75%	-	-
Horiz. %	116.92%	167.43%	101.68%	110.17%	123.02%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.83%	15.04%	22.10%	20.82%	18.97%	17.33%	16.34%	-
YoY %	85.04%	-31.95%	6.15%	9.75%	9.46%	6.06%	-	-
Horiz. %	170.32%	92.04%	135.25%	127.42%	116.10%	106.06%	100.00%	-
Total Cost	3,282,448	2,962,725	3,084,069	3,146,772	3,239,936	3,149,281	3,162,857	2.50%
YoY %	10.79%	-3.93%	-1.99%	-2.88%	2.88%	-0.43%	-	-
Horiz. %	103.78%	93.67%	97.51%	99.49%	102.44%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,263,816	2,920,586	2,462,723	2,886,512	2,453,601	2,387,617	2,287,223	26.72%
YoY %	11.75%	18.59%	-14.68%	17.64%	2.76%	4.39%	-	-
Horiz. %	142.70%	127.69%	107.67%	126.20%	107.27%	104.39%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	283,810	193,844	162,556	220,344	213,356	96,795	57,002	191.29%
YoY %	46.41%	19.25%	-26.23%	3.28%	120.42%	69.81%	-	-
Horiz. %	497.89%	340.07%	285.18%	386.55%	374.30%	169.81%	100.00%	-
Div Payout %	84.75%	40.42%	55.81%	69.82%	60.55%	32.26%	19.90%	-
YoY %	109.67%	-27.58%	-20.07%	15.31%	87.69%	62.11%	-	-
Horiz. %	425.88%	203.12%	280.45%	350.85%	304.27%	162.11%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	3,263,816	2,920,586	2,462,723	2,886,512	2,453,601	2,387,617	2,287,223	26.72%
YoY %	11.75%	18.59%	-14.68%	17.64%	2.76%	4.39%	-	-
Horiz. %	142.70%	127.69%	107.67%	126.20%	107.27%	104.39%	100.00%	-
NOSH	1,419,050	1,292,294	1,219,170	1,101,722	1,066,783	1,075,503	1,068,795	20.77%
YoY %	9.81%	6.00%	10.66%	3.28%	-0.81%	0.63%	-	-
Horiz. %	132.77%	120.91%	114.07%	103.08%	99.81%	100.63%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	9.41%	15.93%	11.46%	13.12%	14.32%	12.39%	12.15%	-
YoY %	-40.93%	39.01%	-12.65%	-8.38%	15.58%	1.98%	-	-
Horiz. %	77.45%	131.11%	94.32%	107.98%	117.86%	101.98%	100.00%	-
ROE	10.26%	16.42%	11.83%	10.93%	14.36%	12.57%	12.52%	-
YoY %	-37.52%	38.80%	8.23%	-23.89%	14.24%	0.40%	-	-
Horiz. %	81.95%	131.15%	94.49%	87.30%	114.70%	100.40%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	255.35	272.69	285.71	328.75	354.48	334.23	336.85	-16.84%
YoY %	-6.36%	-4.56%	-13.09%	-7.26%	6.06%	-0.78%	-	-
Horiz. %	75.81%	80.95%	84.82%	97.60%	105.23%	99.22%	100.00%	-
EPS	23.60	36.80	32.80	28.60	33.20	27.30	26.67	-7.82%
YoY %	-35.87%	12.20%	14.69%	-13.86%	21.61%	2.36%	-	-
Horiz. %	88.49%	137.98%	122.98%	107.24%	124.48%	102.36%	100.00%	-
DPS	20.00	15.00	13.33	20.00	20.00	9.00	5.33	141.27%
YoY %	33.33%	12.53%	-33.35%	0.00%	122.22%	68.86%	-	-
Horiz. %	375.23%	281.43%	250.09%	375.23%	375.23%	168.86%	100.00%	-
NAPS	2.30	2.26	2.02	2.62	2.30	2.22	2.14	4.91%
YoY %	1.77%	11.88%	-22.90%	13.91%	3.60%	3.74%	-	-
Horiz. %	107.48%	105.61%	94.39%	122.43%	107.48%	103.74%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,095,390
RPS	252.13	245.20	242.37	252.01	263.12	250.12	250.51	0.43%
YoY %	2.83%	1.17%	-3.83%	-4.22%	5.20%	-0.16%	-	-
Horiz. %	100.65%	97.88%	96.75%	100.60%	105.03%	99.84%	100.00%	-
EPS	23.30	33.37	20.27	21.96	24.52	20.88	19.93	10.96%
YoY %	-30.18%	64.63%	-7.70%	-10.44%	17.43%	4.77%	-	-
Horiz. %	116.91%	167.44%	101.71%	110.19%	123.03%	104.77%	100.00%	-
DPS	19.75	13.49	11.31	15.33	14.85	6.74	3.97	191.13%
YoY %	46.40%	19.27%	-26.22%	3.23%	120.33%	69.77%	-	-
Horiz. %	497.48%	339.80%	284.89%	386.15%	374.06%	169.77%	100.00%	-
NAPS	2.271	2.0322	1.7136	2.0085	1.7072	1.6613	1.5915	26.72%
YoY %	11.75%	18.59%	-14.68%	17.65%	2.76%	4.39%	-	-
Horiz. %	142.70%	127.69%	107.67%	126.20%	107.27%	104.39%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	2.76	2.67	2.38	3.03	2.68	2.21	2.22	-
P/RPS	1.08	0.98	0.83	0.92	0.76	0.66	0.66	38.82%
YoY %	10.20%	18.07%	-9.78%	21.05%	15.15%	0.00%	-	-
Horiz. %	163.64%	148.48%	125.76%	139.39%	115.15%	100.00%	100.00%	-
P/EPS	11.69	7.19	9.96	10.58	8.11	7.92	8.28	25.82%
YoY %	62.59%	-27.81%	-5.86%	30.46%	2.40%	-4.35%	-	-
Horiz. %	141.18%	86.84%	120.29%	127.78%	97.95%	95.65%	100.00%	-
EY	8.55	13.90	10.04	9.45	12.33	12.62	12.07	-20.51%
YoY %	-38.49%	38.45%	6.24%	-23.36%	-2.30%	4.56%	-	-
Horiz. %	70.84%	115.16%	83.18%	78.29%	102.15%	104.56%	100.00%	-
DY	7.25	5.62	5.60	6.60	7.46	4.07	2.40	108.82%
YoY %	29.00%	0.36%	-15.15%	-11.53%	83.29%	69.58%	-	-
Horiz. %	302.08%	234.17%	233.33%	275.00%	310.83%	169.58%	100.00%	-
P/NAPS	1.20	1.18	1.18	1.16	1.17	1.00	1.04	10.00%
YoY %	1.69%	0.00%	1.72%	-0.85%	17.00%	-3.85%	-	-
Horiz. %	115.38%	113.46%	113.46%	111.54%	112.50%	96.15%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	25/05/12	21/03/12	23/11/11	24/08/11	25/05/11	23/02/11	23/11/10	-
Price	3.19	2.78	2.62	2.75	3.13	2.61	2.12	-
P/RPS	1.25	1.02	0.92	0.84	0.88	0.78	0.63	57.83%
YoY %	22.55%	10.87%	9.52%	-4.55%	12.82%	23.81%	-	-
Horiz. %	198.41%	161.90%	146.03%	133.33%	139.68%	123.81%	100.00%	-
P/EPS	13.52	7.49	10.97	9.60	9.48	9.36	7.91	42.90%
YoY %	80.51%	-31.72%	14.27%	1.27%	1.28%	18.33%	-	-
Horiz. %	170.92%	94.69%	138.69%	121.37%	119.85%	118.33%	100.00%	-
EY	7.40	13.35	9.12	10.42	10.55	10.69	12.64	-29.99%
YoY %	-44.57%	46.38%	-12.48%	-1.23%	-1.31%	-15.43%	-	-
Horiz. %	58.54%	105.62%	72.15%	82.44%	83.47%	84.57%	100.00%	-
DY	6.27	5.40	5.09	7.27	6.39	3.45	2.52	83.51%
YoY %	16.11%	6.09%	-29.99%	13.77%	85.22%	36.90%	-	-
Horiz. %	248.81%	214.29%	201.98%	288.49%	253.57%	136.90%	100.00%	-
P/NAPS	1.39	1.23	1.30	1.05	1.36	1.18	0.99	25.36%
YoY %	13.01%	-5.38%	23.81%	-22.79%	15.25%	19.19%	-	-
Horiz. %	140.40%	124.24%	131.31%	106.06%	137.37%	119.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos