[MAGNUM] QoQ TTM 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- 7.07%
YoY- 125.62%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,604,574 3,583,787 3,550,892 3,483,545 3,322,126 3,275,524 3,221,429 7.75%
PBT 542,707 561,163 492,375 553,357 519,759 427,261 397,971 22.90%
Tax -97,326 -128,299 -134,435 -117,853 -114,952 -59,287 -47,047 62.13%
NP 445,381 432,864 357,940 435,504 404,807 367,974 350,924 17.17%
-
NP to SH 300,038 319,574 283,803 351,072 327,903 242,929 232,119 18.60%
-
Tax Rate 17.93% 22.86% 27.30% 21.30% 22.12% 13.88% 11.82% -
Total Cost 3,159,193 3,150,923 3,192,952 3,048,041 2,917,319 2,907,550 2,870,505 6.57%
-
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 56,549 56,549 56,549 47,331 47,331 9.08%
Div Payout % 17.98% 17.70% 19.93% 16.11% 17.25% 19.48% 20.39% -
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 12.36% 12.08% 10.08% 12.50% 12.19% 11.23% 10.89% -
ROE 13.91% 13.98% 12.81% 15.90% 14.28% 11.07% 10.90% -
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 334.12 335.60 336.57 321.83 293.74 316.40 316.06 3.76%
EPS 27.81 29.93 26.90 32.43 28.99 23.47 22.77 14.21%
DPS 5.00 5.30 5.36 5.22 5.00 4.57 4.64 5.09%
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 250.81 249.36 247.07 242.39 231.16 227.91 224.15 7.75%
EPS 20.88 22.24 19.75 24.43 22.82 16.90 16.15 18.62%
DPS 3.75 3.93 3.93 3.93 3.93 3.29 3.29 9.09%
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 0.66 0.66 0.61 0.74 0.64 0.59 0.22 107.59%
P/EPS 7.95 7.42 7.58 7.34 6.45 7.93 3.07 88.24%
EY 12.58 13.48 13.19 13.63 15.50 12.62 32.53 -46.82%
DY 2.26 2.39 2.63 2.20 2.67 2.46 6.63 -51.10%
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 0.78 0.63 0.64 0.62 0.66 0.60 0.33 77.16%
P/EPS 9.38 7.08 7.96 6.10 6.66 8.10 4.52 62.47%
EY 10.66 14.12 12.57 16.38 15.02 12.35 22.11 -38.43%
DY 1.92 2.50 2.50 2.64 2.59 2.41 4.51 -43.32%
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