[MAGNUM] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

21-Mar-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- 57.54%

YoY- 60.54%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	3,325,301	3,395,960	3,502,894	3,542,381	3,525,371	3,551,542	3,557,330	-4.38%
YoY %	-2.08%	-3.05%	-1.11%	0.48%	-0.74%	-0.16%	-	-
Horiz. %	93.48%	95.46%	98.47%	99.58%	99.10%	99.84%	100.00%	-
PBT	574,870	596,448	624,778	673,702	544,097	582,646	570,784	0.47%
YoY %	-3.62%	-4.53%	-7.26%	23.82%	-6.62%	2.08%	-	-
Horiz. %	100.72%	104.50%	109.46%	118.03%	95.32%	102.08%	100.00%	-
Tax	-22,932	-54,187	-111,568	-110,377	-125,247	-101,269	-95,600	-61.29%
YoY %	57.68%	51.43%	-1.08%	11.87%	-23.68%	-5.93%	-	-
Horiz. %	23.99%	56.68%	116.70%	115.46%	131.01%	105.93%	100.00%	-
NP	551,938	542,261	513,210	563,325	418,850	481,377	475,184	10.46%
YoY %	1.78%	5.66%	-8.90%	34.49%	-12.99%	1.30%	-	-
Horiz. %	116.15%	114.12%	108.00%	118.55%	88.14%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	551,847	542,236	477,306	481,676	305,753	329,496	319,939	43.68%
YoY %	1.77%	13.60%	-0.91%	57.54%	-7.21%	2.99%	-	-
Horiz. %	172.49%	169.48%	149.19%	150.55%	95.57%	102.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.99%	9.08%	17.86%	16.38%	23.02%	17.38%	16.75%	-
YoY %	-56.06%	-49.16%	9.04%	-28.84%	32.45%	3.76%	-	-
Horiz. %	23.82%	54.21%	106.63%	97.79%	137.43%	103.76%	100.00%	-
Total Cost	2,773,363	2,853,699	2,989,684	2,979,056	3,106,521	3,070,165	3,082,146	-6.77%
YoY %	-2.82%	-4.55%	0.36%	-4.10%	1.18%	-0.39%	-	-
Horiz. %	89.98%	92.59%	97.00%	96.66%	100.79%	99.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,339,969	3,379,921	3,263,816	2,550,362	2,504,839	2,869,923	2,453,601	22.75%
YoY %	-1.18%	3.56%	27.97%	1.82%	-12.72%	16.97%	-	-
Horiz. %	136.13%	137.75%	133.02%	103.94%	102.09%	116.97%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	147,258	63,759	118,528	118,528	108,710	108,710	53,941	94.97%
YoY %	130.96%	-46.21%	0.00%	9.03%	0.00%	101.54%	-	-
Horiz. %	273.00%	118.20%	219.74%	219.74%	201.54%	201.54%	100.00%	-
Div Payout %	26.68%	11.76%	24.83%	24.61%	35.56%	32.99%	16.86%	-
YoY %	126.87%	-52.64%	0.89%	-30.79%	7.79%	95.67%	-	-
Horiz. %	158.24%	69.75%	147.27%	145.97%	210.91%	195.67%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	3,339,969	3,379,921	3,263,816	2,550,362	2,504,839	2,869,923	2,453,601	22.75%
YoY %	-1.18%	3.56%	27.97%	1.82%	-12.72%	16.97%	-	-
Horiz. %	136.13%	137.75%	133.02%	103.94%	102.09%	116.97%	100.00%	-
NOSH	1,391,653	1,432,170	1,419,050	1,275,181	1,240,019	1,095,390	1,066,783	19.33%
YoY %	-2.83%	0.92%	11.28%	2.84%	13.20%	2.68%	-	-
Horiz. %	130.45%	134.25%	133.02%	119.54%	116.24%	102.68%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	16.60%	15.97%	14.65%	15.90%	11.88%	13.55%	13.36%	-
YoY %	3.94%	9.01%	-7.86%	33.84%	-12.32%	1.42%	-	-
Horiz. %	124.25%	119.54%	109.66%	119.01%	88.92%	101.42%	100.00%	-
ROE	16.52%	16.04%	14.62%	18.89%	12.21%	11.48%	13.04%	-
YoY %	2.99%	9.71%	-22.60%	54.71%	6.36%	-11.96%	-	-
Horiz. %	126.69%	123.01%	112.12%	144.86%	93.63%	88.04%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	238.95	237.12	246.85	277.79	284.30	324.23	333.46	-19.87%
YoY %	0.77%	-3.94%	-11.14%	-2.29%	-12.32%	-2.77%	-	-
Horiz. %	71.66%	71.11%	74.03%	83.31%	85.26%	97.23%	100.00%	-
EPS	39.65	37.86	33.64	37.77	24.66	30.08	29.99	20.39%
YoY %	4.73%	12.54%	-10.93%	53.16%	-18.02%	0.30%	-	-
Horiz. %	132.21%	126.24%	112.17%	125.94%	82.23%	100.30%	100.00%	-
DPS	10.58	4.45	8.35	9.30	8.77	9.92	5.00	64.59%
YoY %	137.75%	-46.71%	-10.22%	6.04%	-11.59%	98.40%	-	-
Horiz. %	211.60%	89.00%	167.00%	186.00%	175.40%	198.40%	100.00%	-
NAPS	2.40	2.36	2.30	2.00	2.02	2.62	2.30	2.86%
YoY %	1.69%	2.61%	15.00%	-0.99%	-22.90%	13.91%	-	-
Horiz. %	104.35%	102.61%	100.00%	86.96%	87.83%	113.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,275,181
RPS	231.38	236.29	243.73	246.48	245.30	247.12	247.52	-4.38%
YoY %	-2.08%	-3.05%	-1.12%	0.48%	-0.74%	-0.16%	-	-
Horiz. %	93.48%	95.46%	98.47%	99.58%	99.10%	99.84%	100.00%	-
EPS	38.40	37.73	33.21	33.52	21.27	22.93	22.26	43.69%
YoY %	1.78%	13.61%	-0.92%	57.59%	-7.24%	3.01%	-	-
Horiz. %	172.51%	169.50%	149.19%	150.58%	95.55%	103.01%	100.00%	-
DPS	10.25	4.44	8.25	8.25	7.56	7.56	3.75	95.13%
YoY %	130.86%	-46.18%	0.00%	9.13%	0.00%	101.60%	-	-
Horiz. %	273.33%	118.40%	220.00%	220.00%	201.60%	201.60%	100.00%	-
NAPS	2.324	2.3518	2.271	1.7746	1.7429	1.9969	1.7072	22.76%
YoY %	-1.18%	3.56%	27.97%	1.82%	-12.72%	16.97%	-	-
Horiz. %	136.13%	137.76%	133.02%	103.95%	102.09%	116.97%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	3.50	3.30	2.76	2.67	2.38	3.03	2.68	-
P/RPS	1.46	1.39	1.12	0.96	0.84	0.93	0.80	49.17%
YoY %	5.04%	24.11%	16.67%	14.29%	-9.68%	16.25%	-	-
Horiz. %	182.50%	173.75%	140.00%	120.00%	105.00%	116.25%	100.00%	-
P/EPS	8.83	8.72	8.21	7.07	9.65	10.07	8.94	-0.81%
YoY %	1.26%	6.21%	16.12%	-26.74%	-4.17%	12.64%	-	-
Horiz. %	98.77%	97.54%	91.83%	79.08%	107.94%	112.64%	100.00%	-
EY	11.33	11.47	12.19	14.15	10.36	9.93	11.19	0.83%
YoY %	-1.22%	-5.91%	-13.85%	36.58%	4.33%	-11.26%	-	-
Horiz. %	101.25%	102.50%	108.94%	126.45%	92.58%	88.74%	100.00%	-
DY	3.02	1.35	3.03	3.48	3.68	3.28	1.87	37.53%
YoY %	123.70%	-55.45%	-12.93%	-5.43%	12.20%	75.40%	-	-
Horiz. %	161.50%	72.19%	162.03%	186.10%	196.79%	175.40%	100.00%	-
P/NAPS	1.46	1.40	1.20	1.34	1.18	1.16	1.17	15.86%
YoY %	4.29%	16.67%	-10.45%	13.56%	1.72%	-0.85%	-	-
Horiz. %	124.79%	119.66%	102.56%	114.53%	100.85%	99.15%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	29/08/12	25/05/12	21/03/12	23/11/11	24/08/11	25/05/11	-
Price	3.71	3.81	3.19	2.78	2.62	2.75	3.13	-
P/RPS	1.55	1.61	1.29	1.00	0.92	0.85	0.94	39.44%
YoY %	-3.73%	24.81%	29.00%	8.70%	8.24%	-9.57%	-	-
Horiz. %	164.89%	171.28%	137.23%	106.38%	97.87%	90.43%	100.00%	-
P/EPS	9.36	10.06	9.48	7.36	10.63	9.14	10.44	-7.00%
YoY %	-6.96%	6.12%	28.80%	-30.76%	16.30%	-12.45%	-	-
Horiz. %	89.66%	96.36%	90.80%	70.50%	101.82%	87.55%	100.00%	-
EY	10.69	9.94	10.54	13.59	9.41	10.94	9.58	7.56%
YoY %	7.55%	-5.69%	-22.44%	44.42%	-13.99%	14.20%	-	-
Horiz. %	111.59%	103.76%	110.02%	141.86%	98.23%	114.20%	100.00%	-
DY	2.85	1.17	2.62	3.34	3.35	3.61	1.60	46.78%
YoY %	143.59%	-55.34%	-21.56%	-0.30%	-7.20%	125.62%	-	-
Horiz. %	178.12%	73.12%	163.75%	208.75%	209.38%	225.62%	100.00%	-
P/NAPS	1.55	1.61	1.39	1.39	1.30	1.05	1.36	9.08%
YoY %	-3.73%	15.83%	0.00%	6.92%	23.81%	-22.79%	-	-
Horiz. %	113.97%	118.38%	102.21%	102.21%	95.59%	77.21%	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