[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -12.37%
YoY- -29.17%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,000,182 3,095,488 3,389,700 3,088,646 3,130,702 3,197,436 3,623,556 -11.81%
PBT 428,577 488,628 631,872 322,063 394,905 440,558 472,628 -6.30%
Tax -134,684 -177,598 -16,080 15,401 -8,044 -7,562 -131,520 1.59%
NP 293,893 311,030 615,792 337,464 386,861 432,996 341,108 -9.44%
-
NP to SH 286,490 300,188 597,780 339,666 387,618 436,696 334,896 -9.87%
-
Tax Rate 31.43% 36.35% 2.54% -4.78% 2.04% 1.72% 27.83% -
Total Cost 2,706,289 2,784,458 2,773,908 2,751,182 2,743,841 2,764,440 3,282,448 -12.06%
-
Net Worth 2,490,192 3,259,183 3,543,981 3,481,450 3,437,013 3,367,982 3,263,816 -16.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 284,593 285,893 284,657 233,067 210,039 142,711 283,810 0.18%
Div Payout % 99.34% 95.24% 47.62% 68.62% 54.19% 32.68% 84.75% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,490,192 3,259,183 3,543,981 3,481,450 3,437,013 3,367,982 3,263,816 -16.48%
NOSH 1,422,966 1,429,466 1,423,285 1,456,673 1,432,088 1,427,111 1,419,050 0.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.80% 10.05% 18.17% 10.93% 12.36% 13.54% 9.41% -
ROE 11.50% 9.21% 16.87% 9.76% 11.28% 12.97% 10.26% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 210.84 216.55 238.16 212.03 218.61 224.05 255.35 -11.97%
EPS 20.13 21.00 42.00 23.80 27.20 30.60 23.60 -10.05%
DPS 20.00 20.00 20.00 16.00 14.67 10.00 20.00 0.00%
NAPS 1.75 2.28 2.49 2.39 2.40 2.36 2.30 -16.64%
Adjusted Per Share Value based on latest NOSH - 1,516,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 208.75 215.39 235.86 214.91 217.84 222.48 252.13 -11.81%
EPS 19.93 20.89 41.59 23.63 26.97 30.39 23.30 -9.88%
DPS 19.80 19.89 19.81 16.22 14.61 9.93 19.75 0.16%
NAPS 1.7327 2.2678 2.4659 2.4224 2.3915 2.3435 2.271 -16.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.27 3.61 3.62 3.49 3.50 3.30 2.76 -
P/RPS 1.55 1.67 1.52 1.65 1.60 1.47 1.08 27.20%
P/EPS 16.24 17.19 8.62 14.97 12.93 10.78 11.69 24.47%
EY 6.16 5.82 11.60 6.68 7.73 9.27 8.55 -19.61%
DY 6.12 5.54 5.52 4.58 4.19 3.03 7.25 -10.67%
P/NAPS 1.87 1.58 1.45 1.46 1.46 1.40 1.20 34.37%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 22/08/13 27/05/13 28/02/13 22/11/12 29/08/12 25/05/12 -
Price 3.24 3.33 3.51 3.40 3.71 3.81 3.19 -
P/RPS 1.54 1.54 1.47 1.60 1.70 1.70 1.25 14.90%
P/EPS 16.09 15.86 8.36 14.58 13.71 12.45 13.52 12.28%
EY 6.21 6.31 11.97 6.86 7.30 8.03 7.40 -11.02%
DY 6.17 6.01 5.70 4.71 3.95 2.62 6.27 -1.06%
P/NAPS 1.85 1.46 1.41 1.42 1.55 1.61 1.39 20.97%

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