[MAGNUM] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -34.9%
YoY- 51.46%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 894,455 846,139 871,360 992,620 873,668 813,244 804,013 7.34%
PBT 146,603 136,027 121,073 139,004 165,059 67,239 182,055 -13.41%
Tax -29,286 -9,529 -25,096 -33,415 -60,259 -15,665 -8,514 127.35%
NP 117,317 126,498 95,977 105,589 104,800 51,574 173,541 -22.91%
-
NP to SH 85,210 86,498 60,137 68,193 104,746 50,727 127,406 -23.46%
-
Tax Rate 19.98% 7.01% 20.73% 24.04% 36.51% 23.30% 4.68% -
Total Cost 777,138 719,641 775,383 887,031 768,868 761,670 630,472 14.91%
-
Net Worth 2,157,658 2,285,255 2,215,573 2,208,154 2,295,909 2,194,719 2,130,228 0.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 53,941 - - - 56,549 - - -
Div Payout % 63.30% - - - 53.99% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,157,658 2,285,255 2,215,573 2,208,154 2,295,909 2,194,719 2,130,228 0.85%
NOSH 1,078,829 1,067,876 1,055,035 1,082,428 1,130,990 1,035,244 1,019,248 3.84%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.12% 14.95% 11.01% 10.64% 12.00% 6.34% 21.58% -
ROE 3.95% 3.79% 2.71% 3.09% 4.56% 2.31% 5.98% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.91 79.24 82.59 91.70 77.25 78.56 78.88 3.36%
EPS 7.90 8.00 5.70 6.30 10.10 4.90 12.50 -26.29%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.14 2.10 2.04 2.03 2.12 2.09 -2.88%
Adjusted Per Share Value based on latest NOSH - 1,082,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 62.24 58.87 60.63 69.07 60.79 56.59 55.94 7.35%
EPS 5.93 6.02 4.18 4.74 7.29 3.53 8.87 -23.48%
DPS 3.75 0.00 0.00 0.00 3.93 0.00 0.00 -
NAPS 1.5013 1.5901 1.5416 1.5365 1.5975 1.5271 1.4822 0.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.21 2.22 2.04 2.38 1.87 1.86 0.70 -
P/RPS 2.67 2.80 2.47 2.60 2.42 2.37 0.89 107.59%
P/EPS 27.98 27.41 35.79 37.78 20.19 37.96 5.60 191.40%
EY 3.57 3.65 2.79 2.65 4.95 2.63 17.86 -65.71%
DY 2.26 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 1.11 1.04 0.97 1.17 0.92 0.88 0.33 123.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 21/05/10 25/02/10 25/11/09 26/08/09 -
Price 2.61 2.12 2.14 1.98 1.93 1.90 1.03 -
P/RPS 3.15 2.68 2.59 2.16 2.50 2.42 1.31 79.19%
P/EPS 33.04 26.17 37.54 31.43 20.84 38.78 8.24 151.75%
EY 3.03 3.82 2.66 3.18 4.80 2.58 12.14 -60.25%
DY 1.92 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 1.31 0.99 1.02 0.97 0.95 0.90 0.49 92.28%

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