[MAGNUM] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 60.79%
YoY- 93.16%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 847,425 740,619 749,309 758,638 905,889 911,465 819,968 2.21%
PBT 157,968 25,884 75,900 104,605 118,157 276,208 97,478 37.92%
Tax -4,020 21,434 -2,252 26,616 -32,880 -14,416 -33,507 -75.64%
NP 153,948 47,318 73,648 131,221 85,277 261,792 63,971 79.48%
-
NP to SH 149,445 48,952 72,366 134,624 83,724 261,133 62,755 78.23%
-
Tax Rate 2.54% -82.81% 2.97% -25.44% 27.83% 5.22% 34.37% -
Total Cost 693,477 693,301 675,661 627,417 820,612 649,673 755,997 -5.58%
-
Net Worth 3,543,981 3,623,308 3,339,969 3,379,921 3,263,816 2,550,362 2,504,839 26.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 71,164 75,801 83,499 - - 63,759 - -
Div Payout % 47.62% 154.85% 115.38% - - 24.42% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,543,981 3,623,308 3,339,969 3,379,921 3,263,816 2,550,362 2,504,839 26.00%
NOSH 1,423,285 1,516,028 1,391,653 1,432,170 1,419,050 1,275,181 1,240,019 9.61%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.17% 6.39% 9.83% 17.30% 9.41% 28.72% 7.80% -
ROE 4.22% 1.35% 2.17% 3.98% 2.57% 10.24% 2.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 59.54 48.85 53.84 52.97 63.84 71.48 66.13 -6.75%
EPS 10.50 3.40 5.10 9.40 5.90 19.60 5.20 59.68%
DPS 5.00 5.00 6.00 0.00 0.00 5.00 0.00 -
NAPS 2.49 2.39 2.40 2.36 2.30 2.00 2.02 14.95%
Adjusted Per Share Value based on latest NOSH - 1,432,170
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.96 51.53 52.14 52.79 63.03 63.42 57.05 2.21%
EPS 10.40 3.41 5.04 9.37 5.83 18.17 4.37 78.15%
DPS 4.95 5.27 5.81 0.00 0.00 4.44 0.00 -
NAPS 2.4659 2.5211 2.324 2.3518 2.271 1.7746 1.7429 26.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.62 3.49 3.50 3.30 2.76 2.67 2.38 -
P/RPS 6.08 7.14 6.50 6.23 4.32 3.74 3.60 41.77%
P/EPS 34.48 108.08 67.31 35.11 46.78 13.04 47.03 -18.67%
EY 2.90 0.93 1.49 2.85 2.14 7.67 2.13 22.81%
DY 1.38 1.43 1.71 0.00 0.00 1.87 0.00 -
P/NAPS 1.45 1.46 1.46 1.40 1.20 1.34 1.18 14.71%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 22/11/12 29/08/12 25/05/12 21/03/12 23/11/11 -
Price 3.51 3.40 3.71 3.81 3.19 2.78 2.62 -
P/RPS 5.90 6.96 6.89 7.19 5.00 3.89 3.96 30.41%
P/EPS 33.43 105.30 71.35 40.53 54.07 13.58 51.77 -25.27%
EY 2.99 0.95 1.40 2.47 1.85 7.37 1.93 33.85%
DY 1.42 1.47 1.62 0.00 0.00 1.80 0.00 -
P/NAPS 1.41 1.42 1.55 1.61 1.39 1.39 1.30 5.55%

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