[MAGNUM] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -6.02%
YoY- 71.26%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 3,264,610 3,080,237 3,230,408 213,965 162,368 143,388 128,944 71.27%
PBT 472,933 365,262 810,772 150,422 83,548 77,693 147,129 21.46%
Tax -72,924 -190,184 -139,836 -7,580 -1,490 -44,634 -34,664 13.18%
NP 400,009 175,078 670,936 142,842 82,057 33,058 112,465 23.52%
-
NP to SH 297,542 185,128 451,960 139,156 81,252 33,058 112,465 17.58%
-
Tax Rate 15.42% 52.07% 17.25% 5.04% 1.78% 57.45% 23.56% -
Total Cost 2,864,601 2,905,158 2,559,472 71,122 80,310 110,329 16,478 136.05%
-
Net Worth 2,160,241 1,857,663 1,699,624 1,340,493 1,380,649 1,487,640 1,447,352 6.89%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 54,345 63,837 63,656 - - - - -
Div Payout % 18.26% 34.48% 14.08% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,160,241 1,857,663 1,699,624 1,340,493 1,380,649 1,487,640 1,447,352 6.89%
NOSH 1,018,981 957,558 954,845 957,495 952,171 953,615 958,511 1.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.25% 5.68% 20.77% 66.76% 50.54% 23.06% 87.22% -
ROE 13.77% 9.97% 26.59% 10.38% 5.89% 2.22% 7.77% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 320.38 321.68 338.32 22.35 17.05 15.04 13.45 69.54%
EPS 29.20 19.33 47.33 14.53 8.53 3.47 11.73 16.40%
DPS 5.33 6.67 6.67 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.94 1.78 1.40 1.45 1.56 1.51 5.81%
Adjusted Per Share Value based on latest NOSH - 947,906
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 227.15 214.33 224.77 14.89 11.30 9.98 8.97 71.27%
EPS 20.70 12.88 31.45 9.68 5.65 2.30 7.83 17.57%
DPS 3.78 4.44 4.43 0.00 0.00 0.00 0.00 -
NAPS 1.5031 1.2926 1.1826 0.9327 0.9607 1.0351 1.0071 6.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.86 0.64 1.83 0.86 0.95 1.14 1.21 -
P/RPS 0.58 0.20 0.54 3.85 5.57 7.58 8.99 -36.64%
P/EPS 6.37 3.31 3.87 5.92 11.13 32.88 10.31 -7.70%
EY 15.70 30.21 25.87 16.90 8.98 3.04 9.70 8.34%
DY 2.87 10.42 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.33 1.03 0.61 0.66 0.73 0.80 1.59%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 20/11/08 16/11/07 24/11/06 24/11/05 26/11/04 14/11/03 -
Price 1.90 0.52 2.58 1.37 0.79 1.13 1.22 -
P/RPS 0.59 0.16 0.76 6.13 4.63 7.52 9.07 -36.55%
P/EPS 6.51 2.69 5.45 9.43 9.26 32.60 10.40 -7.50%
EY 15.37 37.18 18.35 10.61 10.80 3.07 9.62 8.11%
DY 2.81 12.82 2.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.27 1.45 0.98 0.54 0.72 0.81 1.76%

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