[MAGNUM] QoQ Cumulative 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- 16.84%
YoY- -29.17%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,250,137 1,547,744 847,425 3,088,646 2,348,027 1,598,718 905,889 83.30%
PBT 321,433 244,314 157,968 322,063 296,179 220,279 118,157 94.75%
Tax -101,013 -88,799 -4,020 15,401 -6,033 -3,781 -32,880 111.18%
NP 220,420 155,515 153,948 337,464 290,146 216,498 85,277 88.23%
-
NP to SH 214,868 150,094 149,445 339,666 290,714 218,348 83,724 87.34%
-
Tax Rate 31.43% 36.35% 2.54% -4.78% 2.04% 1.72% 27.83% -
Total Cost 2,029,717 1,392,229 693,477 2,751,182 2,057,881 1,382,220 820,612 82.79%
-
Net Worth 2,490,191 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 213,445 142,946 71,164 233,067 157,529 71,355 70,952 108.25%
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 2,490,191 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 8.63% 4.61% 4.22% 9.76% 8.46% 6.48% 2.57% -
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 158.13 108.27 59.54 212.03 163.96 112.02 63.84 82.96%
EPS 15.10 10.50 10.50 23.80 20.40 15.30 5.90 86.99%
DPS 15.00 10.00 5.00 16.00 11.00 5.00 5.00 107.86%
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 156.57 107.69 58.96 214.91 163.38 111.24 63.03 83.31%
EPS 14.95 10.44 10.40 23.63 20.23 15.19 5.83 87.24%
DPS 14.85 9.95 4.95 16.22 10.96 4.96 4.94 108.14%
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 2.07 3.33 6.08 1.65 2.13 2.95 4.32 -38.73%
P/EPS 21.66 34.38 34.48 14.97 17.24 21.57 46.78 -40.12%
EY 4.62 2.91 2.90 6.68 5.80 4.64 2.14 66.96%
DY 4.59 2.77 1.38 4.58 3.14 1.52 1.81 85.85%
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 2.05 3.08 5.90 1.60 2.26 3.40 5.00 -44.78%
P/EPS 21.46 31.71 33.43 14.58 18.28 24.90 54.07 -45.96%
EY 4.66 3.15 2.99 6.86 5.47 4.02 1.85 85.02%
DY 4.63 3.00 1.42 4.71 2.96 1.31 1.57 105.51%
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