[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.14%
YoY- 33.09%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,547,744 847,425 3,088,646 2,348,027 1,598,718 905,889 3,523,949 -42.24%
PBT 244,314 157,968 322,063 296,179 220,279 118,157 660,610 -48.50%
Tax -88,799 -4,020 15,401 -6,033 -3,781 -32,880 -99,386 -7.24%
NP 155,515 153,948 337,464 290,146 216,498 85,277 561,224 -57.52%
-
NP to SH 150,094 149,445 339,666 290,714 218,348 83,724 479,575 -53.93%
-
Tax Rate 36.35% 2.54% -4.78% 2.04% 1.72% 27.83% 15.04% -
Total Cost 1,392,229 693,477 2,751,182 2,057,881 1,382,220 820,612 2,962,725 -39.58%
-
Net Worth 3,259,183 3,543,981 3,481,450 3,437,013 3,367,982 3,263,816 2,920,586 7.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 142,946 71,164 233,067 157,529 71,355 70,952 193,844 -18.39%
Div Payout % 95.24% 47.62% 68.62% 54.19% 32.68% 84.75% 40.42% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,259,183 3,543,981 3,481,450 3,437,013 3,367,982 3,263,816 2,920,586 7.59%
NOSH 1,429,466 1,423,285 1,456,673 1,432,088 1,427,111 1,419,050 1,292,294 6.96%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.05% 18.17% 10.93% 12.36% 13.54% 9.41% 15.93% -
ROE 4.61% 4.22% 9.76% 8.46% 6.48% 2.57% 16.42% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 108.27 59.54 212.03 163.96 112.02 63.84 272.69 -46.00%
EPS 10.50 10.50 23.80 20.40 15.30 5.90 36.80 -56.69%
DPS 10.00 5.00 16.00 11.00 5.00 5.00 15.00 -23.70%
NAPS 2.28 2.49 2.39 2.40 2.36 2.30 2.26 0.58%
Adjusted Per Share Value based on latest NOSH - 1,391,653
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 107.69 58.96 214.91 163.38 111.24 63.03 245.20 -42.24%
EPS 10.44 10.40 23.63 20.23 15.19 5.83 33.37 -53.94%
DPS 9.95 4.95 16.22 10.96 4.96 4.94 13.49 -18.38%
NAPS 2.2678 2.4659 2.4224 2.3915 2.3435 2.271 2.0322 7.59%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.61 3.62 3.49 3.50 3.30 2.76 2.67 -
P/RPS 3.33 6.08 1.65 2.13 2.95 4.32 0.98 126.18%
P/EPS 34.38 34.48 14.97 17.24 21.57 46.78 7.19 184.09%
EY 2.91 2.90 6.68 5.80 4.64 2.14 13.90 -64.77%
DY 2.77 1.38 4.58 3.14 1.52 1.81 5.62 -37.63%
P/NAPS 1.58 1.45 1.46 1.46 1.40 1.20 1.18 21.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 27/05/13 28/02/13 22/11/12 29/08/12 25/05/12 21/03/12 -
Price 3.33 3.51 3.40 3.71 3.81 3.19 2.78 -
P/RPS 3.08 5.90 1.60 2.26 3.40 5.00 1.02 109.05%
P/EPS 31.71 33.43 14.58 18.28 24.90 54.07 7.49 161.93%
EY 3.15 2.99 6.86 5.47 4.02 1.85 13.35 -61.84%
DY 3.00 1.42 4.71 2.96 1.31 1.57 5.40 -32.44%
P/NAPS 1.46 1.41 1.42 1.55 1.61 1.39 1.23 12.11%

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