[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

29-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -14.85%

YoY- 140.64%

Quarter Report

4Q announcement-28 02 2008.doc

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	3,080,237	3,102,058	3,188,272	3,206,046	3,230,408	3,232,882	3,299,308	-4.46%
YoY %	-0.70%	-2.70%	-0.55%	-0.75%	-0.08%	-2.01%	-	-
Horiz. %	93.36%	94.02%	96.63%	97.17%	97.91%	97.99%	100.00%	-
PBT	365,262	471,996	522,504	679,674	810,772	1,008,110	1,377,708	-58.63%
YoY %	-22.61%	-9.67%	-23.12%	-16.17%	-19.58%	-26.83%	-	-
Horiz. %	26.51%	34.26%	37.93%	49.33%	58.85%	73.17%	100.00%	-
Tax	-190,184	-278,426	-305,712	-107,940	-139,836	-150,380	-195,484	-1.81%
YoY %	31.69%	8.93%	-183.22%	22.81%	7.01%	23.07%	-	-
Horiz. %	97.29%	142.43%	156.39%	55.22%	71.53%	76.93%	100.00%	-
NP	175,078	193,570	216,792	571,734	670,936	857,730	1,182,224	-71.91%
YoY %	-9.55%	-10.71%	-62.08%	-14.79%	-21.78%	-27.45%	-	-
Horiz. %	14.81%	16.37%	18.34%	48.36%	56.75%	72.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,128	197,858	192,164	384,840	451,960	582,028	691,556	-58.36%
YoY %	-6.43%	2.96%	-50.07%	-14.85%	-22.35%	-15.84%	-	-
Horiz. %	26.77%	28.61%	27.79%	55.65%	65.35%	84.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.07%	58.99%	58.51%	15.88%	17.25%	14.92%	14.19%	-
YoY %	-11.73%	0.82%	268.45%	-7.94%	15.62%	5.14%	-	-
Horiz. %	366.95%	415.72%	412.33%	111.91%	121.56%	105.14%	100.00%	-
Total Cost	2,905,158	2,908,488	2,971,480	2,634,312	2,559,472	2,375,152	2,117,084	23.41%
YoY %	-0.11%	-2.12%	12.80%	2.92%	7.76%	12.19%	-	-
Horiz. %	137.22%	137.38%	140.36%	124.43%	120.90%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,857,663	1,898,113	1,892,815	1,833,033	1,699,624	1,650,669	1,576,059	11.54%
YoY %	-2.13%	0.28%	3.26%	7.85%	2.97%	4.73%	-	-
Horiz. %	117.87%	120.43%	120.10%	116.30%	107.84%	104.73%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	63,837	93,966	-	105,017	63,656	95,414	191,037	-51.74%
YoY %	-32.06%	0.00%	-	64.98%	-33.28%	-50.05%	-	-
Horiz. %	33.42%	49.19%	-	54.97%	33.32%	49.95%	100.00%	-
Div Payout %	34.48%	47.49%	-	27.29%	14.08%	16.39%	27.62%	-
YoY %	-27.40%	0.00%	-	93.82%	-14.09%	-40.66%	-	-
Horiz. %	124.84%	171.94%	-	98.81%	50.98%	59.34%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,857,663	1,898,113	1,892,815	1,833,033	1,699,624	1,650,669	1,576,059	11.54%
YoY %	-2.13%	0.28%	3.26%	7.85%	2.97%	4.73%	-	-
Horiz. %	117.87%	120.43%	120.10%	116.30%	107.84%	104.73%	100.00%	-
NOSH	957,558	939,660	960,820	954,704	954,845	954,144	955,187	0.16%
YoY %	1.90%	-2.20%	0.64%	-0.01%	0.07%	-0.11%	-	-
Horiz. %	100.25%	98.37%	100.59%	99.95%	99.96%	99.89%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	5.68%	6.24%	6.80%	17.83%	20.77%	26.53%	35.83%	-
YoY %	-8.97%	-8.24%	-61.86%	-14.16%	-21.71%	-25.96%	-	-
Horiz. %	15.85%	17.42%	18.98%	49.76%	57.97%	74.04%	100.00%	-
ROE	9.97%	10.42%	10.15%	20.99%	26.59%	35.26%	43.88%	-
YoY %	-4.32%	2.66%	-51.64%	-21.06%	-24.59%	-19.64%	-	-
Horiz. %	22.72%	23.75%	23.13%	47.84%	60.60%	80.36%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	321.68	330.13	331.83	335.82	338.32	338.83	345.41	-4.62%
YoY %	-2.56%	-0.51%	-1.19%	-0.74%	-0.15%	-1.90%	-	-
Horiz. %	93.13%	95.58%	96.07%	97.22%	97.95%	98.10%	100.00%	-
EPS	19.33	20.60	20.00	40.30	47.33	61.00	72.40	-58.43%
YoY %	-6.17%	3.00%	-50.37%	-14.85%	-22.41%	-15.75%	-	-
Horiz. %	26.70%	28.45%	27.62%	55.66%	65.37%	84.25%	100.00%	-
DPS	6.67	10.00	0.00	11.00	6.67	10.00	20.00	-51.81%
YoY %	-33.30%	0.00%	0.00%	64.92%	-33.30%	-50.00%	-	-
Horiz. %	33.35%	50.00%	0.00%	55.00%	33.35%	50.00%	100.00%	-
NAPS	1.94	2.02	1.97	1.92	1.78	1.73	1.65	11.36%
YoY %	-3.96%	2.54%	2.60%	7.87%	2.89%	4.85%	-	-
Horiz. %	117.58%	122.42%	119.39%	116.36%	107.88%	104.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 953,394
RPS	214.33	215.84	221.84	223.08	224.77	224.95	229.57	-4.46%
YoY %	-0.70%	-2.70%	-0.56%	-0.75%	-0.08%	-2.01%	-	-
Horiz. %	93.36%	94.02%	96.63%	97.17%	97.91%	97.99%	100.00%	-
EPS	12.88	13.77	13.37	26.78	31.45	40.50	48.12	-58.36%
YoY %	-6.46%	2.99%	-50.07%	-14.85%	-22.35%	-15.84%	-	-
Horiz. %	26.77%	28.62%	27.78%	55.65%	65.36%	84.16%	100.00%	-
DPS	4.44	6.54	0.00	7.31	4.43	6.64	13.29	-51.75%
YoY %	-32.11%	0.00%	0.00%	65.01%	-33.28%	-50.04%	-	-
Horiz. %	33.41%	49.21%	0.00%	55.00%	33.33%	49.96%	100.00%	-
NAPS	1.2926	1.3207	1.317	1.2754	1.1826	1.1485	1.0966	11.55%
YoY %	-2.13%	0.28%	3.26%	7.85%	2.97%	4.73%	-	-
Horiz. %	117.87%	120.44%	120.10%	116.30%	107.84%	104.73%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.64	0.75	0.93	1.16	1.83	2.22	2.32	-
P/RPS	0.20	0.23	0.28	0.35	0.54	0.66	0.67	-55.23%
YoY %	-13.04%	-17.86%	-20.00%	-35.19%	-18.18%	-1.49%	-	-
Horiz. %	29.85%	34.33%	41.79%	52.24%	80.60%	98.51%	100.00%	-
P/EPS	3.31	3.56	4.65	2.88	3.87	3.64	3.20	2.27%
YoY %	-7.02%	-23.44%	61.46%	-25.58%	6.32%	13.75%	-	-
Horiz. %	103.44%	111.25%	145.31%	90.00%	120.94%	113.75%	100.00%	-
EY	30.21	28.08	21.51	34.75	25.87	27.48	31.21	-2.14%
YoY %	7.59%	30.54%	-38.10%	34.33%	-5.86%	-11.95%	-	-
Horiz. %	96.80%	89.97%	68.92%	111.34%	82.89%	88.05%	100.00%	-
DY	10.42	13.33	0.00	9.48	3.64	4.50	8.62	13.43%
YoY %	-21.83%	0.00%	0.00%	160.44%	-19.11%	-47.80%	-	-
Horiz. %	120.88%	154.64%	0.00%	109.98%	42.23%	52.20%	100.00%	-
P/NAPS	0.33	0.37	0.47	0.60	1.03	1.28	1.41	-61.92%
YoY %	-10.81%	-21.28%	-21.67%	-41.75%	-19.53%	-9.22%	-	-
Horiz. %	23.40%	26.24%	33.33%	42.55%	73.05%	90.78%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	20/11/08	27/08/08	28/05/08	29/02/08	16/11/07	21/08/07	21/05/07	-
Price	0.52	0.70	0.91	1.03	2.58	1.73	2.52	-
P/RPS	0.16	0.21	0.27	0.31	0.76	0.51	0.73	-63.54%
YoY %	-23.81%	-22.22%	-12.90%	-59.21%	49.02%	-30.14%	-	-
Horiz. %	21.92%	28.77%	36.99%	42.47%	104.11%	69.86%	100.00%	-
P/EPS	2.69	3.32	4.55	2.56	5.45	2.84	3.48	-15.73%
YoY %	-18.98%	-27.03%	77.73%	-53.03%	91.90%	-18.39%	-	-
Horiz. %	77.30%	95.40%	130.75%	73.56%	156.61%	81.61%	100.00%	-
EY	37.18	30.08	21.98	39.14	18.35	35.26	28.73	18.69%
YoY %	23.60%	36.85%	-43.84%	113.30%	-47.96%	22.73%	-	-
Horiz. %	129.41%	104.70%	76.51%	136.23%	63.87%	122.73%	100.00%	-
DY	12.82	14.29	0.00	10.68	2.58	5.78	7.94	37.50%
YoY %	-10.29%	0.00%	0.00%	313.95%	-55.36%	-27.20%	-	-
Horiz. %	161.46%	179.97%	0.00%	134.51%	32.49%	72.80%	100.00%	-
P/NAPS	0.27	0.35	0.46	0.54	1.45	1.00	1.53	-68.43%
YoY %	-22.86%	-23.91%	-14.81%	-62.76%	45.00%	-34.64%	-	-
Horiz. %	17.65%	22.88%	30.07%	35.29%	94.77%	65.36%	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

0:17

New IPO: O&G healthcare service provider, Metro Healthcare Berhad aims to list on the Ace Market!

MQ Trader 1006 views | 7 d ago

0:17

New IPO: Life Water Berhad, a manufacturer of drinking water and carbonated beverages, aims to list on the Main Market!

MQ Trader 1584 views | 8 d ago

0:43

M & A Value Partners IPO Equity Fund

MQ Trader 9486 views | 3 mo ago

0:30

MQ Market Updates - 5 November 2024

MQ Trader 10 views | 23 h ago

MQ Trading Signals

2024-11-06 12:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-11-06 11:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-11-06 11:30:00

EMA 5

10 Mins

BUY

2024-11-06 11:20:00

EMA 5

5 Mins

BUY

2024-11-06 11:15:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PCHEM

PETRONAS CHEMICALS GROUP BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

913

GENTING

GENTING BHD

536

MYEG

MY E.G. SERVICES BHD

513

CEB

CAPE EMS BERHAD

505

YTL

YTL CORPORATION BHD

486

MAYBANK

MALAYAN BANKING BHD

483

BAUTO

BERMAZ AUTO BERHAD

476

TOPGLOV

TOP GLOVE CORPORATION BHD

474

CIMB

CIMB GROUP HOLDINGS BERHAD

466

Daily Stocks

3REN

0.395

+0.115

170,296,100

GENETEC

0.945

+0.255

87,431,300

CEB

0.36

0.00

85,861,600

HSI-CYV

0.185

-0.065

73,549,400

HSI-CYC

0.18

-0.055

72,211,400

HSI-CXY

0.05

-0.03

61,859,800

TOPGLOV

1.14

+0.06

47,740,700

HSI-PWBA

0.27

+0.045

43,674,600

MYEG

0.885

+0.04

39,749,100

JCY

0.435

+0.04

32,090,500

More active Stocks

UTDPLT

28.04

+0.72

434,700

MPI

26.24

+0.68

539,600

PIE

5.52

+0.44

347,400

FRONTKN

4.04

+0.30

2,337,600

PENTA

3.97

+0.29

2,188,800

AJI

14.88

+0.28

9,000

TENAGA

14.34

+0.26

5,517,800

HLFG

18.66

+0.26

264,000

GENETEC

0.945

+0.255

87,431,300

ATECH

2.98

+0.23

310,900

More gainer Stocks

F&N

30.72

-0.26

205,500

ORIENT

6.61

-0.23

1,225,800

INARI-C3B

0.07

-0.23

30,000

SP500-H51

0.735

-0.175

62,500

HSI-CWAC

0.825

-0.165

16,000

HSI-CY9

0.79

-0.155

36,000

UNISEM

3.03

-0.15

1,388,900

HSI-CXI

0.685

-0.14

7,561,100

NIKKEI-HF

0.29

-0.125

558,000

HSI-CYL

0.415

-0.12

12,358,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More