[MAGNUM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

25-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 6.63%

YoY- -8.87%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	3,542,381	3,525,371	3,551,542	3,557,330	3,604,574	3,583,787	3,550,892	-0.15%
YoY %	0.48%	-0.74%	-0.16%	-1.31%	0.58%	0.93%	-	-
Horiz. %	99.76%	99.28%	100.02%	100.18%	101.51%	100.93%	100.00%	-
PBT	673,702	544,097	582,646	570,784	542,707	561,163	492,375	23.17%
YoY %	23.82%	-6.62%	2.08%	5.17%	-3.29%	13.97%	-	-
Horiz. %	136.83%	110.50%	118.33%	115.92%	110.22%	113.97%	100.00%	-
Tax	-110,377	-125,247	-101,269	-95,600	-97,326	-128,299	-134,435	-12.28%
YoY %	11.87%	-23.68%	-5.93%	1.77%	24.14%	4.56%	-	-
Horiz. %	82.10%	93.17%	75.33%	71.11%	72.40%	95.44%	100.00%	-
NP	563,325	418,850	481,377	475,184	445,381	432,864	357,940	35.18%
YoY %	34.49%	-12.99%	1.30%	6.69%	2.89%	20.93%	-	-
Horiz. %	157.38%	117.02%	134.49%	132.76%	124.43%	120.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	481,676	305,753	329,496	319,939	300,038	319,574	283,803	42.14%
YoY %	57.54%	-7.21%	2.99%	6.63%	-6.11%	12.60%	-	-
Horiz. %	169.72%	107.73%	116.10%	112.73%	105.72%	112.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.38%	23.02%	17.38%	16.75%	17.93%	22.86%	27.30%	-
YoY %	-28.84%	32.45%	3.76%	-6.58%	-21.57%	-16.26%	-	-
Horiz. %	60.00%	84.32%	63.66%	61.36%	65.68%	83.74%	100.00%	-
Total Cost	2,979,056	3,106,521	3,070,165	3,082,146	3,159,193	3,150,923	3,192,952	-4.50%
YoY %	-4.10%	1.18%	-0.39%	-2.44%	0.26%	-1.32%	-	-
Horiz. %	93.30%	97.29%	96.15%	96.53%	98.94%	98.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,550,362	2,504,839	2,869,923	2,453,601	2,157,658	2,285,255	2,215,573	9.80%
YoY %	1.82%	-12.72%	16.97%	13.72%	-5.58%	3.15%	-	-
Horiz. %	115.11%	113.06%	129.53%	110.74%	97.39%	103.15%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	118,528	108,710	108,710	53,941	53,941	56,549	56,549	63.56%
YoY %	9.03%	0.00%	101.54%	0.00%	-4.61%	0.00%	-	-
Horiz. %	209.60%	192.24%	192.24%	95.39%	95.39%	100.00%	100.00%	-
Div Payout %	24.61%	35.56%	32.99%	16.86%	17.98%	17.70%	19.93%	-
YoY %	-30.79%	7.79%	95.67%	-6.23%	1.58%	-11.19%	-	-
Horiz. %	123.48%	178.42%	165.53%	84.60%	90.22%	88.81%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	2,550,362	2,504,839	2,869,923	2,453,601	2,157,658	2,285,255	2,215,573	9.80%
YoY %	1.82%	-12.72%	16.97%	13.72%	-5.58%	3.15%	-	-
Horiz. %	115.11%	113.06%	129.53%	110.74%	97.39%	103.15%	100.00%	-
NOSH	1,275,181	1,240,019	1,095,390	1,066,783	1,078,829	1,067,876	1,055,035	13.42%
YoY %	2.84%	13.20%	2.68%	-1.12%	1.03%	1.22%	-	-
Horiz. %	120.87%	117.53%	103.82%	101.11%	102.26%	101.22%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	15.90%	11.88%	13.55%	13.36%	12.36%	12.08%	10.08%	-
YoY %	33.84%	-12.32%	1.42%	8.09%	2.32%	19.84%	-	-
Horiz. %	157.74%	117.86%	134.42%	132.54%	122.62%	119.84%	100.00%	-
ROE	18.89%	12.21%	11.48%	13.04%	13.91%	13.98%	12.81%	-
YoY %	54.71%	6.36%	-11.96%	-6.25%	-0.50%	9.13%	-	-
Horiz. %	147.46%	95.32%	89.62%	101.80%	108.59%	109.13%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	277.79	284.30	324.23	333.46	334.12	335.60	336.57	-11.98%
YoY %	-2.29%	-12.32%	-2.77%	-0.20%	-0.44%	-0.29%	-	-
Horiz. %	82.54%	84.47%	96.33%	99.08%	99.27%	99.71%	100.00%	-
EPS	37.77	24.66	30.08	29.99	27.81	29.93	26.90	25.31%
YoY %	53.16%	-18.02%	0.30%	7.84%	-7.08%	11.26%	-	-
Horiz. %	140.41%	91.67%	111.82%	111.49%	103.38%	111.26%	100.00%	-
DPS	9.30	8.77	9.92	5.00	5.00	5.30	5.36	44.24%
YoY %	6.04%	-11.59%	98.40%	0.00%	-5.66%	-1.12%	-	-
Horiz. %	173.51%	163.62%	185.07%	93.28%	93.28%	98.88%	100.00%	-
NAPS	2.00	2.02	2.62	2.30	2.00	2.14	2.10	-3.19%
YoY %	-0.99%	-22.90%	13.91%	15.00%	-6.54%	1.90%	-	-
Horiz. %	95.24%	96.19%	124.76%	109.52%	95.24%	101.90%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,066,783
RPS	246.48	245.30	247.12	247.52	250.81	249.36	247.07	-0.15%
YoY %	0.48%	-0.74%	-0.16%	-1.31%	0.58%	0.93%	-	-
Horiz. %	99.76%	99.28%	100.02%	100.18%	101.51%	100.93%	100.00%	-
EPS	33.52	21.27	22.93	22.26	20.88	22.24	19.75	42.14%
YoY %	57.59%	-7.24%	3.01%	6.61%	-6.12%	12.61%	-	-
Horiz. %	169.72%	107.70%	116.10%	112.71%	105.72%	112.61%	100.00%	-
DPS	8.25	7.56	7.56	3.75	3.75	3.93	3.93	63.72%
YoY %	9.13%	0.00%	101.60%	0.00%	-4.58%	0.00%	-	-
Horiz. %	209.92%	192.37%	192.37%	95.42%	95.42%	100.00%	100.00%	-
NAPS	1.7746	1.7429	1.9969	1.7072	1.5013	1.5901	1.5416	9.80%
YoY %	1.82%	-12.72%	16.97%	13.71%	-5.58%	3.15%	-	-
Horiz. %	115.11%	113.06%	129.53%	110.74%	97.39%	103.15%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	2.67	2.38	3.03	2.68	2.21	2.22	2.04	-
P/RPS	0.96	0.84	0.93	0.80	0.66	0.66	0.61	35.18%
YoY %	14.29%	-9.68%	16.25%	21.21%	0.00%	8.20%	-	-
Horiz. %	157.38%	137.70%	152.46%	131.15%	108.20%	108.20%	100.00%	-
P/EPS	7.07	9.65	10.07	8.94	7.95	7.42	7.58	-4.52%
YoY %	-26.74%	-4.17%	12.64%	12.45%	7.14%	-2.11%	-	-
Horiz. %	93.27%	127.31%	132.85%	117.94%	104.88%	97.89%	100.00%	-
EY	14.15	10.36	9.93	11.19	12.58	13.48	13.19	4.78%
YoY %	36.58%	4.33%	-11.26%	-11.05%	-6.68%	2.20%	-	-
Horiz. %	107.28%	78.54%	75.28%	84.84%	95.38%	102.20%	100.00%	-
DY	3.48	3.68	3.28	1.87	2.26	2.39	2.63	20.46%
YoY %	-5.43%	12.20%	75.40%	-17.26%	-5.44%	-9.13%	-	-
Horiz. %	132.32%	139.92%	124.71%	71.10%	85.93%	90.87%	100.00%	-
P/NAPS	1.34	1.18	1.16	1.17	1.11	1.04	0.97	23.96%
YoY %	13.56%	1.72%	-0.85%	5.41%	6.73%	7.22%	-	-
Horiz. %	138.14%	121.65%	119.59%	120.62%	114.43%	107.22%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	21/03/12	23/11/11	24/08/11	25/05/11	23/02/11	23/11/10	26/08/10	-
Price	2.78	2.62	2.75	3.13	2.61	2.12	2.14	-
P/RPS	1.00	0.92	0.85	0.94	0.78	0.63	0.64	34.54%
YoY %	8.70%	8.24%	-9.57%	20.51%	23.81%	-1.56%	-	-
Horiz. %	156.25%	143.75%	132.81%	146.87%	121.88%	98.44%	100.00%	-
P/EPS	7.36	10.63	9.14	10.44	9.38	7.08	7.96	-5.07%
YoY %	-30.76%	16.30%	-12.45%	11.30%	32.49%	-11.06%	-	-
Horiz. %	92.46%	133.54%	114.82%	131.16%	117.84%	88.94%	100.00%	-
EY	13.59	9.41	10.94	9.58	10.66	14.12	12.57	5.32%
YoY %	44.42%	-13.99%	14.20%	-10.13%	-24.50%	12.33%	-	-
Horiz. %	108.11%	74.86%	87.03%	76.21%	84.81%	112.33%	100.00%	-
DY	3.34	3.35	3.61	1.60	1.92	2.50	2.50	21.23%
YoY %	-0.30%	-7.20%	125.62%	-16.67%	-23.20%	0.00%	-	-
Horiz. %	133.60%	134.00%	144.40%	64.00%	76.80%	100.00%	100.00%	-
P/NAPS	1.39	1.30	1.05	1.36	1.31	0.99	1.02	22.84%
YoY %	6.92%	23.81%	-22.79%	3.82%	32.32%	-2.94%	-	-
Horiz. %	136.27%	127.45%	102.94%	133.33%	128.43%	97.06%	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