[MAGNUM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 106.49%
YoY- 429.77%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 846,139 871,360 992,620 873,668 813,244 804,013 831,201 1.19%
PBT 136,027 121,073 139,004 165,059 67,239 182,055 105,406 18.51%
Tax -9,529 -25,096 -33,415 -60,259 -15,665 -8,514 -30,514 -53.93%
NP 126,498 95,977 105,589 104,800 51,574 173,541 74,892 41.78%
-
NP to SH 86,498 60,137 68,193 104,746 50,727 127,406 45,024 54.47%
-
Tax Rate 7.01% 20.73% 24.04% 36.51% 23.30% 4.68% 28.95% -
Total Cost 719,641 775,383 887,031 768,868 761,670 630,472 756,309 -3.25%
-
Net Worth 2,285,255 2,215,573 2,208,154 2,295,909 2,194,719 2,130,228 1,858,437 14.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 56,549 - - - -
Div Payout % - - - 53.99% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,285,255 2,215,573 2,208,154 2,295,909 2,194,719 2,130,228 1,858,437 14.76%
NOSH 1,067,876 1,055,035 1,082,428 1,130,990 1,035,244 1,019,248 957,957 7.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.95% 11.01% 10.64% 12.00% 6.34% 21.58% 9.01% -
ROE 3.79% 2.71% 3.09% 4.56% 2.31% 5.98% 2.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.24 82.59 91.70 77.25 78.56 78.88 86.77 -5.86%
EPS 8.00 5.70 6.30 10.10 4.90 12.50 4.70 42.51%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.14 2.10 2.04 2.03 2.12 2.09 1.94 6.75%
Adjusted Per Share Value based on latest NOSH - 1,130,990
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.87 60.63 69.07 60.79 56.59 55.94 57.84 1.18%
EPS 6.02 4.18 4.74 7.29 3.53 8.87 3.13 54.59%
DPS 0.00 0.00 0.00 3.93 0.00 0.00 0.00 -
NAPS 1.5901 1.5416 1.5365 1.5975 1.5271 1.4822 1.2931 14.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.22 2.04 2.38 1.87 1.86 0.70 0.56 -
P/RPS 2.80 2.47 2.60 2.42 2.37 0.89 0.65 164.51%
P/EPS 27.41 35.79 37.78 20.19 37.96 5.60 11.91 74.22%
EY 3.65 2.79 2.65 4.95 2.63 17.86 8.39 -42.55%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 1.04 0.97 1.17 0.92 0.88 0.33 0.29 134.10%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 21/05/10 25/02/10 25/11/09 26/08/09 27/05/09 -
Price 2.12 2.14 1.98 1.93 1.90 1.03 0.71 -
P/RPS 2.68 2.59 2.16 2.50 2.42 1.31 0.82 120.07%
P/EPS 26.17 37.54 31.43 20.84 38.78 8.24 15.11 44.17%
EY 3.82 2.66 3.18 4.80 2.58 12.14 6.62 -30.66%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.99 1.02 0.97 0.95 0.90 0.49 0.37 92.61%

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