[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -13.72%
YoY- 60.72%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,727,960 3,970,480 3,322,126 3,264,610 3,270,428 3,324,804 3,137,244 12.22%
PBT 520,154 556,016 519,759 472,933 574,922 421,624 346,508 31.20%
Tax -117,022 -133,660 -114,952 -72,924 -78,056 -122,056 -63,588 50.34%
NP 403,132 422,356 404,807 400,009 496,866 299,568 282,920 26.70%
-
NP to SH 256,660 272,772 327,903 297,542 344,860 180,096 158,618 37.94%
-
Tax Rate 22.50% 24.04% 22.12% 15.42% 13.58% 28.95% 18.35% -
Total Cost 3,324,828 3,548,124 2,917,319 2,864,601 2,773,562 3,025,236 2,854,324 10.73%
-
Net Worth 2,245,774 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 1,932,402 10.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 94,890 54,345 - - 95,192 -
Div Payout % - - 28.94% 18.26% - - 60.01% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,245,774 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 1,932,402 10.56%
NOSH 1,069,416 1,082,428 1,054,334 1,018,981 1,014,294 957,957 951,922 8.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.81% 10.64% 12.19% 12.25% 15.19% 9.01% 9.02% -
ROE 11.43% 12.35% 15.40% 13.77% 16.27% 9.69% 8.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 348.60 366.81 315.09 320.38 322.43 347.07 329.57 3.82%
EPS 24.00 25.20 31.20 29.20 34.00 18.80 16.70 27.43%
DPS 0.00 0.00 9.00 5.33 0.00 0.00 10.00 -
NAPS 2.10 2.04 2.02 2.12 2.09 1.94 2.03 2.29%
Adjusted Per Share Value based on latest NOSH - 1,035,244
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 259.39 276.27 231.16 227.15 227.56 231.34 218.29 12.22%
EPS 17.86 18.98 22.82 20.70 24.00 12.53 11.04 37.92%
DPS 0.00 0.00 6.60 3.78 0.00 0.00 6.62 -
NAPS 1.5626 1.5365 1.4819 1.5031 1.475 1.2931 1.3446 10.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.04 2.38 1.87 1.86 0.70 0.56 0.54 -
P/RPS 0.59 0.65 0.59 0.58 0.22 0.16 0.16 139.25%
P/EPS 8.50 9.44 6.01 6.37 2.06 2.98 3.24 90.55%
EY 11.76 10.59 16.63 15.70 48.57 33.57 30.86 -47.53%
DY 0.00 0.00 4.81 2.87 0.00 0.00 18.52 -
P/NAPS 0.97 1.17 0.93 0.88 0.33 0.29 0.27 135.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 21/05/10 25/02/10 25/11/09 26/08/09 27/05/09 20/02/09 -
Price 2.14 1.98 1.93 1.90 1.03 0.71 0.52 -
P/RPS 0.61 0.54 0.61 0.59 0.32 0.20 0.16 144.64%
P/EPS 8.92 7.86 6.21 6.51 3.03 3.78 3.12 101.82%
EY 11.21 12.73 16.11 15.37 33.01 26.48 32.04 -50.44%
DY 0.00 0.00 4.66 2.81 0.00 0.00 19.23 -
P/NAPS 1.02 0.97 0.96 0.90 0.49 0.37 0.26 149.36%

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