[MAGNUM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.91%
YoY- 49.19%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,154,455 3,325,301 3,395,960 3,502,894 3,542,381 3,525,371 3,551,542 -7.56%
PBT 324,546 574,870 596,448 624,778 673,702 544,097 582,646 -32.18%
Tax 12,918 -22,932 -54,187 -111,568 -110,377 -125,247 -101,269 -
NP 337,464 551,938 542,261 513,210 563,325 418,850 481,377 -20.99%
-
NP to SH 339,666 551,847 542,236 477,306 481,676 305,753 329,496 2.03%
-
Tax Rate -3.98% 3.99% 9.08% 17.86% 16.38% 23.02% 17.38% -
Total Cost 2,816,991 2,773,363 2,853,699 2,989,684 2,979,056 3,106,521 3,070,165 -5.55%
-
Net Worth 3,623,308 3,339,969 3,379,921 3,263,816 2,550,362 2,504,839 2,869,923 16.73%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 159,300 147,258 63,759 118,528 118,528 108,710 108,710 28.86%
Div Payout % 46.90% 26.68% 11.76% 24.83% 24.61% 35.56% 32.99% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,623,308 3,339,969 3,379,921 3,263,816 2,550,362 2,504,839 2,869,923 16.73%
NOSH 1,516,028 1,391,653 1,432,170 1,419,050 1,275,181 1,240,019 1,095,390 24.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.70% 16.60% 15.97% 14.65% 15.90% 11.88% 13.55% -
ROE 9.37% 16.52% 16.04% 14.62% 18.89% 12.21% 11.48% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 208.07 238.95 237.12 246.85 277.79 284.30 324.23 -25.50%
EPS 22.40 39.65 37.86 33.64 37.77 24.66 30.08 -17.76%
DPS 10.51 10.58 4.45 8.35 9.30 8.77 9.92 3.90%
NAPS 2.39 2.40 2.36 2.30 2.00 2.02 2.62 -5.91%
Adjusted Per Share Value based on latest NOSH - 1,419,050
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 219.49 231.38 236.29 243.73 246.48 245.30 247.12 -7.56%
EPS 23.63 38.40 37.73 33.21 33.52 21.27 22.93 2.01%
DPS 11.08 10.25 4.44 8.25 8.25 7.56 7.56 28.87%
NAPS 2.5211 2.324 2.3518 2.271 1.7746 1.7429 1.9969 16.72%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.49 3.50 3.30 2.76 2.67 2.38 3.03 -
P/RPS 1.68 1.46 1.39 1.12 0.96 0.84 0.93 48.06%
P/EPS 15.58 8.83 8.72 8.21 7.07 9.65 10.07 33.59%
EY 6.42 11.33 11.47 12.19 14.15 10.36 9.93 -25.13%
DY 3.01 3.02 1.35 3.03 3.48 3.68 3.28 -5.54%
P/NAPS 1.46 1.46 1.40 1.20 1.34 1.18 1.16 16.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 29/08/12 25/05/12 21/03/12 23/11/11 24/08/11 -
Price 3.40 3.71 3.81 3.19 2.78 2.62 2.75 -
P/RPS 1.63 1.55 1.61 1.29 1.00 0.92 0.85 54.04%
P/EPS 15.18 9.36 10.06 9.48 7.36 10.63 9.14 40.02%
EY 6.59 10.69 9.94 10.54 13.59 9.41 10.94 -28.56%
DY 3.09 2.85 1.17 2.62 3.34 3.35 3.61 -9.80%
P/NAPS 1.42 1.55 1.61 1.39 1.39 1.30 1.05 22.18%

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