[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 14.24%
YoY- -58.78%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,448,458 1,635,214 831,201 3,137,244 2,310,178 1,551,029 797,068 111.17%
PBT 354,700 287,461 105,406 346,508 273,947 235,998 130,626 94.51%
Tax -54,693 -39,028 -30,514 -63,588 -142,638 -139,213 -76,428 -19.97%
NP 300,007 248,433 74,892 282,920 131,309 96,785 54,198 212.59%
-
NP to SH 223,157 172,430 45,024 158,618 138,846 98,929 48,041 178.13%
-
Tax Rate 15.42% 13.58% 28.95% 18.35% 52.07% 58.99% 58.51% -
Total Cost 2,148,451 1,386,781 756,309 2,854,324 2,178,869 1,454,244 742,870 102.85%
-
Net Worth 2,160,241 2,119,874 1,858,437 1,932,402 1,857,663 1,898,113 1,892,815 9.20%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 40,759 - - 95,192 47,877 46,983 - -
Div Payout % 18.26% - - 60.01% 34.48% 47.49% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,160,241 2,119,874 1,858,437 1,932,402 1,857,663 1,898,113 1,892,815 9.20%
NOSH 1,018,981 1,014,294 957,957 951,922 957,558 939,660 960,820 3.99%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.25% 15.19% 9.01% 9.02% 5.68% 6.24% 6.80% -
ROE 10.33% 8.13% 2.42% 8.21% 7.47% 5.21% 2.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 240.28 161.22 86.77 329.57 241.26 165.06 82.96 103.05%
EPS 21.90 17.00 4.70 16.70 14.50 10.30 5.00 167.46%
DPS 4.00 0.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 2.12 2.09 1.94 2.03 1.94 2.02 1.97 5.00%
Adjusted Per Share Value based on latest NOSH - 946,624
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 170.37 113.78 57.84 218.29 160.74 107.92 55.46 111.17%
EPS 15.53 12.00 3.13 11.04 9.66 6.88 3.34 178.31%
DPS 2.84 0.00 0.00 6.62 3.33 3.27 0.00 -
NAPS 1.5031 1.475 1.2931 1.3446 1.2926 1.3207 1.317 9.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.86 0.70 0.56 0.54 0.64 0.75 0.93 -
P/RPS 0.77 0.43 0.65 0.16 0.27 0.45 1.12 -22.08%
P/EPS 8.49 4.12 11.91 3.24 4.41 7.12 18.60 -40.68%
EY 11.77 24.29 8.39 30.86 22.66 14.04 5.38 68.44%
DY 2.15 0.00 0.00 18.52 7.81 6.67 0.00 -
P/NAPS 0.88 0.33 0.29 0.27 0.33 0.37 0.47 51.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 20/02/09 20/11/08 27/08/08 28/05/08 -
Price 1.90 1.03 0.71 0.52 0.52 0.70 0.91 -
P/RPS 0.79 0.64 0.82 0.16 0.22 0.42 1.10 -19.78%
P/EPS 8.68 6.06 15.11 3.12 3.59 6.65 18.20 -38.93%
EY 11.53 16.50 6.62 32.04 27.88 15.04 5.49 63.92%
DY 2.11 0.00 0.00 19.23 9.62 7.14 0.00 -
P/NAPS 0.90 0.49 0.37 0.26 0.27 0.35 0.46 56.36%

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