[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.92%
YoY- 239.67%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,230,408 3,232,882 3,299,308 451,627 213,965 212,764 228,856 483.12%
PBT 810,772 1,008,110 1,377,708 194,739 150,422 155,182 145,464 214.03%
Tax -139,836 -150,380 -195,484 -25,835 -7,580 -3,976 -4,096 950.12%
NP 670,936 857,730 1,182,224 168,904 142,842 151,206 141,368 182.14%
-
NP to SH 451,960 582,028 691,556 159,921 139,156 148,068 136,908 121.54%
-
Tax Rate 17.25% 14.92% 14.19% 13.27% 5.04% 2.56% 2.82% -
Total Cost 2,559,472 2,375,152 2,117,084 282,723 71,122 61,558 87,488 847.49%
-
Net Worth 1,699,624 1,650,669 1,576,059 1,401,054 1,340,493 1,300,340 1,293,020 19.97%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 63,656 95,414 191,037 - - - - -
Div Payout % 14.08% 16.39% 27.62% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,699,624 1,650,669 1,576,059 1,401,054 1,340,493 1,300,340 1,293,020 19.97%
NOSH 954,845 954,144 955,187 953,098 957,495 949,153 950,750 0.28%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.77% 26.53% 35.83% 37.40% 66.76% 71.07% 61.77% -
ROE 26.59% 35.26% 43.88% 11.41% 10.38% 11.39% 10.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 338.32 338.83 345.41 47.39 22.35 22.42 24.07 481.48%
EPS 47.33 61.00 72.40 16.80 14.53 15.60 14.40 120.90%
DPS 6.67 10.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.73 1.65 1.47 1.40 1.37 1.36 19.63%
Adjusted Per Share Value based on latest NOSH - 960,619
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 224.77 224.95 229.57 31.42 14.89 14.80 15.92 483.21%
EPS 31.45 40.50 48.12 11.13 9.68 10.30 9.53 121.49%
DPS 4.43 6.64 13.29 0.00 0.00 0.00 0.00 -
NAPS 1.1826 1.1485 1.0966 0.9749 0.9327 0.9048 0.8997 19.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.83 2.22 2.32 1.32 0.86 0.86 0.85 -
P/RPS 0.54 0.66 0.67 2.79 3.85 3.84 3.53 -71.36%
P/EPS 3.87 3.64 3.20 7.87 5.92 5.51 5.90 -24.48%
EY 25.87 27.48 31.21 12.71 16.90 18.14 16.94 32.57%
DY 3.64 4.50 8.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.28 1.41 0.90 0.61 0.63 0.63 38.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 21/08/07 21/05/07 15/02/07 24/11/06 29/08/06 13/06/06 -
Price 2.58 1.73 2.52 2.69 1.37 0.92 0.80 -
P/RPS 0.76 0.51 0.73 5.68 6.13 4.10 3.32 -62.54%
P/EPS 5.45 2.84 3.48 16.03 9.43 5.90 5.56 -1.32%
EY 18.35 35.26 28.73 6.24 10.61 16.96 18.00 1.29%
DY 2.58 5.78 7.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.00 1.53 1.83 0.98 0.67 0.59 82.01%

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