[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 91.49%
YoY- 74.3%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 3,197,436 3,621,896 3,727,960 3,270,428 3,102,058 3,232,882 212,764 57.02%
PBT 440,558 600,032 520,154 574,922 471,996 1,008,110 155,182 18.97%
Tax -7,562 -124,908 -117,022 -78,056 -278,426 -150,380 -3,976 11.29%
NP 432,996 475,124 403,132 496,866 193,570 857,730 151,206 19.14%
-
NP to SH 436,696 315,576 256,660 344,860 197,858 582,028 148,068 19.73%
-
Tax Rate 1.72% 20.82% 22.50% 13.58% 58.99% 14.92% 2.56% -
Total Cost 2,764,440 3,146,772 3,324,828 2,773,562 2,908,488 2,375,152 61,558 88.42%
-
Net Worth 3,367,982 2,886,512 2,245,774 2,119,874 1,898,113 1,650,669 1,300,340 17.17%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 142,711 220,344 - - 93,966 95,414 - -
Div Payout % 32.68% 69.82% - - 47.49% 16.39% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,367,982 2,886,512 2,245,774 2,119,874 1,898,113 1,650,669 1,300,340 17.17%
NOSH 1,427,111 1,101,722 1,069,416 1,014,294 939,660 954,144 949,153 7.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.54% 13.12% 10.81% 15.19% 6.24% 26.53% 71.07% -
ROE 12.97% 10.93% 11.43% 16.27% 10.42% 35.26% 11.39% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 224.05 328.75 348.60 322.43 330.13 338.83 22.42 46.71%
EPS 30.60 28.60 24.00 34.00 20.60 61.00 15.60 11.87%
DPS 10.00 20.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 2.36 2.62 2.10 2.09 2.02 1.73 1.37 9.47%
Adjusted Per Share Value based on latest NOSH - 1,019,248
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 222.48 252.01 259.39 227.56 215.84 224.95 14.80 57.03%
EPS 30.39 21.96 17.86 24.00 13.77 40.50 10.30 19.74%
DPS 9.93 15.33 0.00 0.00 6.54 6.64 0.00 -
NAPS 2.3435 2.0085 1.5626 1.475 1.3207 1.1485 0.9048 17.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.30 3.03 2.04 0.70 0.75 2.22 0.86 -
P/RPS 1.47 0.92 0.59 0.22 0.23 0.66 3.84 -14.77%
P/EPS 10.78 10.58 8.50 2.06 3.56 3.64 5.51 11.82%
EY 9.27 9.45 11.76 48.57 28.08 27.48 18.14 -10.57%
DY 3.03 6.60 0.00 0.00 13.33 4.50 0.00 -
P/NAPS 1.40 1.16 0.97 0.33 0.37 1.28 0.63 14.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/08/10 26/08/09 27/08/08 21/08/07 29/08/06 -
Price 3.81 2.75 2.14 1.03 0.70 1.73 0.92 -
P/RPS 1.70 0.84 0.61 0.32 0.21 0.51 4.10 -13.63%
P/EPS 12.45 9.60 8.92 3.03 3.32 2.84 5.90 13.24%
EY 8.03 10.42 11.21 33.01 30.08 35.26 16.96 -11.70%
DY 2.62 7.27 0.00 0.00 14.29 5.78 0.00 -
P/NAPS 1.61 1.05 1.02 0.49 0.35 1.00 0.67 15.71%

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