[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