[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.43%
YoY- -59.04%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,270,428 3,324,804 3,137,244 3,080,237 3,102,058 3,188,272 3,206,046 1.33%
PBT 574,922 421,624 346,508 365,262 471,996 522,504 679,674 -10.56%
Tax -78,056 -122,056 -63,588 -190,184 -278,426 -305,712 -107,940 -19.45%
NP 496,866 299,568 282,920 175,078 193,570 216,792 571,734 -8.94%
-
NP to SH 344,860 180,096 158,618 185,128 197,858 192,164 384,840 -7.05%
-
Tax Rate 13.58% 28.95% 18.35% 52.07% 58.99% 58.51% 15.88% -
Total Cost 2,773,562 3,025,236 2,854,324 2,905,158 2,908,488 2,971,480 2,634,312 3.49%
-
Net Worth 2,119,874 1,858,437 1,932,402 1,857,663 1,898,113 1,892,815 1,833,033 10.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 95,192 63,837 93,966 - 105,017 -
Div Payout % - - 60.01% 34.48% 47.49% - 27.29% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,119,874 1,858,437 1,932,402 1,857,663 1,898,113 1,892,815 1,833,033 10.18%
NOSH 1,014,294 957,957 951,922 957,558 939,660 960,820 954,704 4.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.19% 9.01% 9.02% 5.68% 6.24% 6.80% 17.83% -
ROE 16.27% 9.69% 8.21% 9.97% 10.42% 10.15% 20.99% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 322.43 347.07 329.57 321.68 330.13 331.83 335.82 -2.67%
EPS 34.00 18.80 16.70 19.33 20.60 20.00 40.30 -10.72%
DPS 0.00 0.00 10.00 6.67 10.00 0.00 11.00 -
NAPS 2.09 1.94 2.03 1.94 2.02 1.97 1.92 5.82%
Adjusted Per Share Value based on latest NOSH - 950,404
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 227.56 231.34 218.29 214.33 215.84 221.84 223.08 1.33%
EPS 24.00 12.53 11.04 12.88 13.77 13.37 26.78 -7.05%
DPS 0.00 0.00 6.62 4.44 6.54 0.00 7.31 -
NAPS 1.475 1.2931 1.3446 1.2926 1.3207 1.317 1.2754 10.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.56 0.54 0.64 0.75 0.93 1.16 -
P/RPS 0.22 0.16 0.16 0.20 0.23 0.28 0.35 -26.64%
P/EPS 2.06 2.98 3.24 3.31 3.56 4.65 2.88 -20.03%
EY 48.57 33.57 30.86 30.21 28.08 21.51 34.75 25.03%
DY 0.00 0.00 18.52 10.42 13.33 0.00 9.48 -
P/NAPS 0.33 0.29 0.27 0.33 0.37 0.47 0.60 -32.89%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 20/02/09 20/11/08 27/08/08 28/05/08 29/02/08 -
Price 1.03 0.71 0.52 0.52 0.70 0.91 1.03 -
P/RPS 0.32 0.20 0.16 0.16 0.21 0.27 0.31 2.14%
P/EPS 3.03 3.78 3.12 2.69 3.32 4.55 2.56 11.90%
EY 33.01 26.48 32.04 37.18 30.08 21.98 39.14 -10.74%
DY 0.00 0.00 19.23 12.82 14.29 0.00 10.68 -
P/NAPS 0.49 0.37 0.26 0.27 0.35 0.46 0.54 -6.27%

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