[MAGNUM] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -14.13%
YoY- -60.35%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,275,524 3,221,429 3,171,377 3,137,244 3,093,418 3,140,634 3,178,287 2.02%
PBT 427,261 397,971 321,288 346,508 345,542 411,617 465,873 -5.59%
Tax -59,287 -47,047 -101,318 -147,232 -145,701 -171,963 -135,497 -42.33%
NP 367,974 350,924 219,970 199,276 199,841 239,654 330,376 7.44%
-
NP to SH 242,929 232,119 155,601 158,618 184,716 192,755 275,176 -7.96%
-
Tax Rate 13.88% 11.82% 31.53% 42.49% 42.17% 41.78% 29.08% -
Total Cost 2,907,550 2,870,505 2,951,407 2,937,968 2,893,577 2,900,980 2,847,911 1.38%
-
Net Worth 2,194,719 2,130,228 1,858,437 946,624 1,843,785 1,623,127 1,892,815 10.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 47,331 47,331 87,507 87,507 97,380 97,380 57,203 -11.85%
Div Payout % 19.48% 20.39% 56.24% 55.17% 52.72% 50.52% 20.79% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,194,719 2,130,228 1,858,437 946,624 1,843,785 1,623,127 1,892,815 10.35%
NOSH 1,035,244 1,019,248 957,957 946,624 950,404 803,528 960,820 5.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.23% 10.89% 6.94% 6.35% 6.46% 7.63% 10.39% -
ROE 11.07% 10.90% 8.37% 16.76% 10.02% 11.88% 14.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 316.40 316.06 331.06 331.41 325.48 390.86 330.79 -2.91%
EPS 23.47 22.77 16.24 16.76 19.44 23.99 28.64 -12.41%
DPS 4.57 4.64 9.13 9.24 10.25 12.12 6.00 -16.58%
NAPS 2.12 2.09 1.94 1.00 1.94 2.02 1.97 5.00%
Adjusted Per Share Value based on latest NOSH - 946,624
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 227.91 224.15 220.67 218.29 215.24 218.53 221.15 2.02%
EPS 16.90 16.15 10.83 11.04 12.85 13.41 19.15 -7.98%
DPS 3.29 3.29 6.09 6.09 6.78 6.78 3.98 -11.91%
NAPS 1.5271 1.4822 1.2931 0.6587 1.2829 1.1294 1.317 10.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.86 0.70 0.56 0.54 0.64 0.75 0.93 -
P/RPS 0.59 0.22 0.17 0.16 0.20 0.19 0.28 64.28%
P/EPS 7.93 3.07 3.45 3.22 3.29 3.13 3.25 81.14%
EY 12.62 32.53 29.01 31.03 30.37 31.98 30.80 -44.80%
DY 2.46 6.63 16.31 17.12 16.01 16.16 6.45 -47.37%
P/NAPS 0.88 0.33 0.29 0.54 0.33 0.37 0.47 51.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 20/02/09 20/11/08 27/08/08 28/05/08 -
Price 1.90 1.03 0.71 0.52 0.52 0.70 0.91 -
P/RPS 0.60 0.33 0.21 0.16 0.16 0.18 0.28 66.13%
P/EPS 8.10 4.52 4.37 3.10 2.68 2.92 3.18 86.40%
EY 12.35 22.11 22.88 32.22 37.38 34.27 31.47 -46.36%
DY 2.41 4.51 12.87 17.78 19.70 17.31 6.59 -48.82%
P/NAPS 0.90 0.49 0.37 0.52 0.27 0.35 0.46 56.36%

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