[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 30.4%
YoY- 38.38%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,876,810 2,978,282 3,095,488 3,197,436 3,621,896 3,727,960 3,270,428 -2.11%
PBT 431,108 426,848 488,628 440,558 600,032 520,154 574,922 -4.68%
Tax -122,560 -119,304 -177,598 -7,562 -124,908 -117,022 -78,056 7.80%
NP 308,548 307,544 311,030 432,996 475,124 403,132 496,866 -7.63%
-
NP to SH 301,176 301,066 300,188 436,696 315,576 256,660 344,860 -2.23%
-
Tax Rate 28.43% 27.95% 36.35% 1.72% 20.82% 22.50% 13.58% -
Total Cost 2,568,262 2,670,738 2,784,458 2,764,440 3,146,772 3,324,828 2,773,562 -1.27%
-
Net Worth 2,443,503 2,471,013 3,259,183 3,367,982 2,886,512 2,245,774 2,119,874 2.39%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 284,128 284,024 285,893 142,711 220,344 - - -
Div Payout % 94.34% 94.34% 95.24% 32.68% 69.82% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,443,503 2,471,013 3,259,183 3,367,982 2,886,512 2,245,774 2,119,874 2.39%
NOSH 1,420,641 1,420,122 1,429,466 1,427,111 1,101,722 1,069,416 1,014,294 5.77%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.73% 10.33% 10.05% 13.54% 13.12% 10.81% 15.19% -
ROE 12.33% 12.18% 9.21% 12.97% 10.93% 11.43% 16.27% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 202.50 209.72 216.55 224.05 328.75 348.60 322.43 -7.45%
EPS 21.14 21.20 21.00 30.60 28.60 24.00 34.00 -7.61%
DPS 20.00 20.00 20.00 10.00 20.00 0.00 0.00 -
NAPS 1.72 1.74 2.28 2.36 2.62 2.10 2.09 -3.19%
Adjusted Per Share Value based on latest NOSH - 1,432,170
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 200.17 207.23 215.39 222.48 252.01 259.39 227.56 -2.11%
EPS 20.96 20.95 20.89 30.39 21.96 17.86 24.00 -2.23%
DPS 19.77 19.76 19.89 9.93 15.33 0.00 0.00 -
NAPS 1.7002 1.7193 2.2678 2.3435 2.0085 1.5626 1.475 2.39%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.65 3.05 3.61 3.30 3.03 2.04 0.70 -
P/RPS 1.31 1.45 1.67 1.47 0.92 0.59 0.22 34.61%
P/EPS 12.50 14.39 17.19 10.78 10.58 8.50 2.06 35.03%
EY 8.00 6.95 5.82 9.27 9.45 11.76 48.57 -25.95%
DY 7.55 6.56 5.54 3.03 6.60 0.00 0.00 -
P/NAPS 1.54 1.75 1.58 1.40 1.16 0.97 0.33 29.25%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 21/08/14 22/08/13 29/08/12 24/08/11 26/08/10 26/08/09 -
Price 2.59 3.05 3.33 3.81 2.75 2.14 1.03 -
P/RPS 1.28 1.45 1.54 1.70 0.84 0.61 0.32 25.97%
P/EPS 12.22 14.39 15.86 12.45 9.60 8.92 3.03 26.15%
EY 8.19 6.95 6.31 8.03 10.42 11.21 33.01 -20.72%
DY 7.72 6.56 6.01 2.62 7.27 0.00 0.00 -
P/NAPS 1.51 1.75 1.46 1.61 1.05 1.02 0.49 20.62%

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