[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 282.97%
YoY- 74.3%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 992,620 3,322,126 2,448,458 1,635,214 831,201 3,137,244 2,310,178 -43.08%
PBT 139,004 519,759 354,700 287,461 105,406 346,508 273,947 -36.40%
Tax -33,415 -114,952 -54,693 -39,028 -30,514 -63,588 -142,638 -62.03%
NP 105,589 404,807 300,007 248,433 74,892 282,920 131,309 -13.53%
-
NP to SH 68,193 327,903 223,157 172,430 45,024 158,618 138,846 -37.77%
-
Tax Rate 24.04% 22.12% 15.42% 13.58% 28.95% 18.35% 52.07% -
Total Cost 887,031 2,917,319 2,148,451 1,386,781 756,309 2,854,324 2,178,869 -45.10%
-
Net Worth 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 1,932,402 1,857,663 12.22%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 94,890 40,759 - - 95,192 47,877 -
Div Payout % - 28.94% 18.26% - - 60.01% 34.48% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 1,932,402 1,857,663 12.22%
NOSH 1,082,428 1,054,334 1,018,981 1,014,294 957,957 951,922 957,558 8.52%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.64% 12.19% 12.25% 15.19% 9.01% 9.02% 5.68% -
ROE 3.09% 15.40% 10.33% 8.13% 2.42% 8.21% 7.47% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 91.70 315.09 240.28 161.22 86.77 329.57 241.26 -47.55%
EPS 6.30 31.20 21.90 17.00 4.70 16.70 14.50 -42.66%
DPS 0.00 9.00 4.00 0.00 0.00 10.00 5.00 -
NAPS 2.04 2.02 2.12 2.09 1.94 2.03 1.94 3.41%
Adjusted Per Share Value based on latest NOSH - 1,019,248
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.07 231.16 170.37 113.78 57.84 218.29 160.74 -43.08%
EPS 4.74 22.82 15.53 12.00 3.13 11.04 9.66 -37.81%
DPS 0.00 6.60 2.84 0.00 0.00 6.62 3.33 -
NAPS 1.5365 1.4819 1.5031 1.475 1.2931 1.3446 1.2926 12.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.38 1.87 1.86 0.70 0.56 0.54 0.64 -
P/RPS 2.60 0.59 0.77 0.43 0.65 0.16 0.27 353.25%
P/EPS 37.78 6.01 8.49 4.12 11.91 3.24 4.41 319.22%
EY 2.65 16.63 11.77 24.29 8.39 30.86 22.66 -76.11%
DY 0.00 4.81 2.15 0.00 0.00 18.52 7.81 -
P/NAPS 1.17 0.93 0.88 0.33 0.29 0.27 0.33 132.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 25/02/10 25/11/09 26/08/09 27/05/09 20/02/09 20/11/08 -
Price 1.98 1.93 1.90 1.03 0.71 0.52 0.52 -
P/RPS 2.16 0.61 0.79 0.64 0.82 0.16 0.22 359.15%
P/EPS 31.43 6.21 8.68 6.06 15.11 3.12 3.59 325.34%
EY 3.18 16.11 11.53 16.50 6.62 32.04 27.88 -76.51%
DY 0.00 4.66 2.11 0.00 0.00 19.23 9.62 -
P/NAPS 0.97 0.96 0.90 0.49 0.37 0.26 0.27 134.75%

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