[MAGNUM] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 49.18%

YoY- 20.42%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	3,483,545	3,322,126	3,275,524	3,221,429	3,171,377	3,137,244	3,093,418	8.24%
YoY %	4.86%	1.42%	1.68%	1.58%	1.09%	1.42%	-	-
Horiz. %	112.61%	107.39%	105.89%	104.14%	102.52%	101.42%	100.00%	-
PBT	553,357	519,759	427,261	397,971	321,288	346,508	345,542	36.91%
YoY %	6.46%	21.65%	7.36%	23.87%	-7.28%	0.28%	-	-
Horiz. %	160.14%	150.42%	123.65%	115.17%	92.98%	100.28%	100.00%	-
Tax	-117,853	-114,952	-59,287	-47,047	-101,318	-147,232	-145,701	-13.19%
YoY %	-2.52%	-93.89%	-26.02%	53.57%	31.18%	-1.05%	-	-
Horiz. %	80.89%	78.90%	40.69%	32.29%	69.54%	101.05%	100.00%	-
NP	435,504	404,807	367,974	350,924	219,970	199,276	199,841	68.16%
YoY %	7.58%	10.01%	4.86%	59.53%	10.38%	-0.28%	-	-
Horiz. %	217.93%	202.56%	184.13%	175.60%	110.07%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	351,072	327,903	242,929	232,119	155,601	158,618	184,716	53.49%
YoY %	7.07%	34.98%	4.66%	49.18%	-1.90%	-14.13%	-	-
Horiz. %	190.06%	177.52%	131.51%	125.66%	84.24%	85.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.30%	22.12%	13.88%	11.82%	31.53%	42.49%	42.17%	-
YoY %	-3.71%	59.37%	17.43%	-62.51%	-25.79%	0.76%	-	-
Horiz. %	50.51%	52.45%	32.91%	28.03%	74.77%	100.76%	100.00%	-
Total Cost	3,048,041	2,917,319	2,907,550	2,870,505	2,951,407	2,937,968	2,893,577	3.53%
YoY %	4.48%	0.34%	1.29%	-2.74%	0.46%	1.53%	-	-
Horiz. %	105.34%	100.82%	100.48%	99.20%	102.00%	101.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,208,154	2,295,909	2,194,719	2,130,228	1,858,437	946,624	1,843,785	12.78%
YoY %	-3.82%	4.61%	3.03%	14.62%	96.32%	-48.66%	-	-
Horiz. %	119.76%	124.52%	119.03%	115.54%	100.79%	51.34%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	56,549	56,549	47,331	47,331	87,507	87,507	97,380	-30.41%
YoY %	0.00%	19.48%	0.00%	-45.91%	0.00%	-10.14%	-	-
Horiz. %	58.07%	58.07%	48.60%	48.60%	89.86%	89.86%	100.00%	-
Div Payout %	16.11%	17.25%	19.48%	20.39%	56.24%	55.17%	52.72%	-
YoY %	-6.61%	-11.45%	-4.46%	-63.74%	1.94%	4.65%	-	-
Horiz. %	30.56%	32.72%	36.95%	38.68%	106.68%	104.65%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	2,208,154	2,295,909	2,194,719	2,130,228	1,858,437	946,624	1,843,785	12.78%
YoY %	-3.82%	4.61%	3.03%	14.62%	96.32%	-48.66%	-	-
Horiz. %	119.76%	124.52%	119.03%	115.54%	100.79%	51.34%	100.00%	-
NOSH	1,082,428	1,130,990	1,035,244	1,019,248	957,957	946,624	950,404	9.06%
YoY %	-4.29%	9.25%	1.57%	6.40%	1.20%	-0.40%	-	-
Horiz. %	113.89%	119.00%	108.93%	107.24%	100.79%	99.60%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	12.50%	12.19%	11.23%	10.89%	6.94%	6.35%	6.46%	-
YoY %	2.54%	8.55%	3.12%	56.92%	9.29%	-1.70%	-	-
Horiz. %	193.50%	188.70%	173.84%	168.58%	107.43%	98.30%	100.00%	-
ROE	15.90%	14.28%	11.07%	10.90%	8.37%	16.76%	10.02%	-
YoY %	11.34%	29.00%	1.56%	30.23%	-50.06%	67.27%	-	-
Horiz. %	158.68%	142.51%	110.48%	108.78%	83.53%	167.27%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	321.83	293.74	316.40	316.06	331.06	331.41	325.48	-0.74%
YoY %	9.56%	-7.16%	0.11%	-4.53%	-0.11%	1.82%	-	-
Horiz. %	98.88%	90.25%	97.21%	97.11%	101.71%	101.82%	100.00%	-
EPS	32.43	28.99	23.47	22.77	16.24	16.76	19.44	40.70%
YoY %	11.87%	23.52%	3.07%	40.21%	-3.10%	-13.79%	-	-
Horiz. %	166.82%	149.13%	120.73%	117.13%	83.54%	86.21%	100.00%	-
DPS	5.22	5.00	4.57	4.64	9.13	9.24	10.25	-36.25%
YoY %	4.40%	9.41%	-1.51%	-49.18%	-1.19%	-9.85%	-	-
Horiz. %	50.93%	48.78%	44.59%	45.27%	89.07%	90.15%	100.00%	-
NAPS	2.04	2.03	2.12	2.09	1.94	1.00	1.94	3.41%
YoY %	0.49%	-4.25%	1.44%	7.73%	94.00%	-48.45%	-	-
Horiz. %	105.15%	104.64%	109.28%	107.73%	100.00%	51.55%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,019,248
RPS	242.39	231.16	227.91	224.15	220.67	218.29	215.24	8.24%
YoY %	4.86%	1.43%	1.68%	1.58%	1.09%	1.42%	-	-
Horiz. %	112.61%	107.40%	105.89%	104.14%	102.52%	101.42%	100.00%	-
EPS	24.43	22.82	16.90	16.15	10.83	11.04	12.85	53.52%
YoY %	7.06%	35.03%	4.64%	49.12%	-1.90%	-14.09%	-	-
Horiz. %	190.12%	177.59%	131.52%	125.68%	84.28%	85.91%	100.00%	-
DPS	3.93	3.93	3.29	3.29	6.09	6.09	6.78	-30.50%
YoY %	0.00%	19.45%	0.00%	-45.98%	0.00%	-10.18%	-	-
Horiz. %	57.96%	57.96%	48.53%	48.53%	89.82%	89.82%	100.00%	-
NAPS	1.5365	1.5975	1.5271	1.4822	1.2931	0.6587	1.2829	12.79%
YoY %	-3.82%	4.61%	3.03%	14.62%	96.31%	-48.66%	-	-
Horiz. %	119.77%	124.52%	119.03%	115.54%	100.80%	51.34%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	2.38	1.87	1.86	0.70	0.56	0.54	0.64	-
P/RPS	0.74	0.64	0.59	0.22	0.17	0.16	0.20	139.41%
YoY %	15.62%	8.47%	168.18%	29.41%	6.25%	-20.00%	-	-
Horiz. %	370.00%	320.00%	295.00%	110.00%	85.00%	80.00%	100.00%	-
P/EPS	7.34	6.45	7.93	3.07	3.45	3.22	3.29	70.82%
YoY %	13.80%	-18.66%	158.31%	-11.01%	7.14%	-2.13%	-	-
Horiz. %	223.10%	196.05%	241.03%	93.31%	104.86%	97.87%	100.00%	-
EY	13.63	15.50	12.62	32.53	29.01	31.03	30.37	-41.41%
YoY %	-12.06%	22.82%	-61.21%	12.13%	-6.51%	2.17%	-	-
Horiz. %	44.88%	51.04%	41.55%	107.11%	95.52%	102.17%	100.00%	-
DY	2.20	2.67	2.46	6.63	16.31	17.12	16.01	-73.40%
YoY %	-17.60%	8.54%	-62.90%	-59.35%	-4.73%	6.93%	-	-
Horiz. %	13.74%	16.68%	15.37%	41.41%	101.87%	106.93%	100.00%	-
P/NAPS	1.17	0.92	0.88	0.33	0.29	0.54	0.33	132.69%
YoY %	27.17%	4.55%	166.67%	13.79%	-46.30%	63.64%	-	-
Horiz. %	354.55%	278.79%	266.67%	100.00%	87.88%	163.64%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	21/05/10	25/02/10	25/11/09	26/08/09	27/05/09	20/02/09	20/11/08	-
Price	1.98	1.93	1.90	1.03	0.71	0.52	0.52	-
P/RPS	0.62	0.66	0.60	0.33	0.21	0.16	0.16	146.91%
YoY %	-6.06%	10.00%	81.82%	57.14%	31.25%	0.00%	-	-
Horiz. %	387.50%	412.50%	375.00%	206.25%	131.25%	100.00%	100.00%	-
P/EPS	6.10	6.66	8.10	4.52	4.37	3.10	2.68	73.12%
YoY %	-8.41%	-17.78%	79.20%	3.43%	40.97%	15.67%	-	-
Horiz. %	227.61%	248.51%	302.24%	168.66%	163.06%	115.67%	100.00%	-
EY	16.38	15.02	12.35	22.11	22.88	32.22	37.38	-42.33%
YoY %	9.05%	21.62%	-44.14%	-3.37%	-28.99%	-13.80%	-	-
Horiz. %	43.82%	40.18%	33.04%	59.15%	61.21%	86.20%	100.00%	-
DY	2.64	2.59	2.41	4.51	12.87	17.78	19.70	-73.84%
YoY %	1.93%	7.47%	-46.56%	-64.96%	-27.62%	-9.75%	-	-
Horiz. %	13.40%	13.15%	12.23%	22.89%	65.33%	90.25%	100.00%	-
P/NAPS	0.97	0.95	0.90	0.49	0.37	0.52	0.27	134.75%
YoY %	2.11%	5.56%	83.67%	32.43%	-28.85%	92.59%	-	-
Horiz. %	359.26%	351.85%	333.33%	181.48%	137.04%	192.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos