[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 29.42%
YoY- 60.72%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,863,980 992,620 3,322,126 2,448,458 1,635,214 831,201 3,137,244 -29.39%
PBT 260,077 139,004 519,759 354,700 287,461 105,406 346,508 -17.45%
Tax -58,511 -33,415 -114,952 -54,693 -39,028 -30,514 -63,588 -5.41%
NP 201,566 105,589 404,807 300,007 248,433 74,892 282,920 -20.28%
-
NP to SH 128,330 68,193 327,903 223,157 172,430 45,024 158,618 -13.20%
-
Tax Rate 22.50% 24.04% 22.12% 15.42% 13.58% 28.95% 18.35% -
Total Cost 1,662,414 887,031 2,917,319 2,148,451 1,386,781 756,309 2,854,324 -30.32%
-
Net Worth 2,245,774 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 1,932,402 10.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 94,890 40,759 - - 95,192 -
Div Payout % - - 28.94% 18.26% - - 60.01% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,245,774 2,208,154 2,129,755 2,160,241 2,119,874 1,858,437 1,932,402 10.56%
NOSH 1,069,416 1,082,428 1,054,334 1,018,981 1,014,294 957,957 951,922 8.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.81% 10.64% 12.19% 12.25% 15.19% 9.01% 9.02% -
ROE 5.71% 3.09% 15.40% 10.33% 8.13% 2.42% 8.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 174.30 91.70 315.09 240.28 161.22 86.77 329.57 -34.67%
EPS 12.00 6.30 31.20 21.90 17.00 4.70 16.70 -19.82%
DPS 0.00 0.00 9.00 4.00 0.00 0.00 10.00 -
NAPS 2.10 2.04 2.02 2.12 2.09 1.94 2.03 2.29%
Adjusted Per Share Value based on latest NOSH - 1,035,244
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 129.70 69.07 231.16 170.37 113.78 57.84 218.29 -29.39%
EPS 8.93 4.74 22.82 15.53 12.00 3.13 11.04 -13.22%
DPS 0.00 0.00 6.60 2.84 0.00 0.00 6.62 -
NAPS 1.5626 1.5365 1.4819 1.5031 1.475 1.2931 1.3446 10.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.04 2.38 1.87 1.86 0.70 0.56 0.54 -
P/RPS 1.17 2.60 0.59 0.77 0.43 0.65 0.16 278.11%
P/EPS 17.00 37.78 6.01 8.49 4.12 11.91 3.24 202.86%
EY 5.88 2.65 16.63 11.77 24.29 8.39 30.86 -66.98%
DY 0.00 0.00 4.81 2.15 0.00 0.00 18.52 -
P/NAPS 0.97 1.17 0.93 0.88 0.33 0.29 0.27 135.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 21/05/10 25/02/10 25/11/09 26/08/09 27/05/09 20/02/09 -
Price 2.14 1.98 1.93 1.90 1.03 0.71 0.52 -
P/RPS 1.23 2.16 0.61 0.79 0.64 0.82 0.16 290.97%
P/EPS 17.83 31.43 6.21 8.68 6.06 15.11 3.12 220.66%
EY 5.61 3.18 16.11 11.53 16.50 6.62 32.04 -68.80%
DY 0.00 0.00 4.66 2.11 0.00 0.00 19.23 -
P/NAPS 1.02 0.97 0.96 0.90 0.49 0.37 0.26 149.36%

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