[MAGNUM] YoY Annual (Unaudited) 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
YoY- -58.78%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,523,949 3,594,662 3,322,126 3,137,244 3,206,046 451,627 165,657 66.41%
PBT 660,610 538,721 519,759 346,508 679,674 194,739 -109,957 -
Tax -99,386 -93,340 -114,952 -63,588 -107,940 -25,835 -4,104 70.05%
NP 561,224 445,381 404,807 282,920 571,734 168,904 -114,061 -
-
NP to SH 479,575 300,038 327,903 158,618 384,840 159,921 -114,503 -
-
Tax Rate 15.04% 17.33% 22.12% 18.35% 15.88% 13.27% - -
Total Cost 2,962,725 3,149,281 2,917,319 2,854,324 2,634,312 282,723 279,718 48.16%
-
Net Worth 2,920,586 2,387,617 2,129,755 1,932,402 1,833,033 1,401,054 1,262,608 14.99%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 193,844 96,795 94,890 95,192 105,017 - - -
Div Payout % 40.42% 32.26% 28.94% 60.01% 27.29% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 2,920,586 2,387,617 2,129,755 1,932,402 1,833,033 1,401,054 1,262,608 14.99%
NOSH 1,292,294 1,075,503 1,054,334 951,922 954,704 953,098 956,521 5.13%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 15.93% 12.39% 12.19% 9.02% 17.83% 37.40% -68.85% -
ROE 16.42% 12.57% 15.40% 8.21% 20.99% 11.41% -9.07% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 272.69 334.23 315.09 329.57 335.82 47.39 17.32 58.28%
EPS 36.80 27.30 31.20 16.70 40.30 16.80 -12.00 -
DPS 15.00 9.00 9.00 10.00 11.00 0.00 0.00 -
NAPS 2.26 2.22 2.02 2.03 1.92 1.47 1.32 9.37%
Adjusted Per Share Value based on latest NOSH - 946,624
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 245.20 250.12 231.16 218.29 223.08 31.42 11.53 66.41%
EPS 33.37 20.88 22.82 11.04 26.78 11.13 -7.97 -
DPS 13.49 6.74 6.60 6.62 7.31 0.00 0.00 -
NAPS 2.0322 1.6613 1.4819 1.3446 1.2754 0.9749 0.8785 14.99%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.67 2.21 1.87 0.54 1.16 1.32 0.77 -
P/RPS 0.98 0.66 0.59 0.16 0.35 2.79 4.45 -22.28%
P/EPS 7.19 7.92 6.01 3.24 2.88 7.87 -6.43 -
EY 13.90 12.62 16.63 30.86 34.75 12.71 -15.55 -
DY 5.62 4.07 4.81 18.52 9.48 0.00 0.00 -
P/NAPS 1.18 1.00 0.93 0.27 0.60 0.90 0.58 12.56%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/03/12 23/02/11 25/02/10 20/02/09 29/02/08 15/02/07 28/02/06 -
Price 2.78 2.61 1.93 0.52 1.03 2.69 0.80 -
P/RPS 1.02 0.78 0.61 0.16 0.31 5.68 4.62 -22.24%
P/EPS 7.49 9.36 6.21 3.12 2.56 16.03 -6.68 -
EY 13.35 10.69 16.11 32.04 39.14 6.24 -14.96 -
DY 5.40 3.45 4.66 19.23 10.68 0.00 0.00 -
P/NAPS 1.23 1.18 0.96 0.26 0.54 1.83 0.61 12.39%

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