[MAGNUM] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.43%
YoY- -59.04%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,483,312 3,600,276 3,264,610 3,080,237 3,230,408 213,965 162,368 66.65%
PBT 512,536 522,824 472,933 365,262 810,772 150,422 83,548 35.28%
Tax -113,293 -85,405 -72,924 -190,184 -139,836 -7,580 -1,490 105.75%
NP 399,242 437,418 400,009 175,078 670,936 142,842 82,057 30.15%
-
NP to SH 291,256 286,437 297,542 185,128 451,960 139,156 81,252 23.69%
-
Tax Rate 22.10% 16.34% 15.42% 52.07% 17.25% 5.04% 1.78% -
Total Cost 3,084,069 3,162,857 2,864,601 2,905,158 2,559,472 71,122 80,310 83.62%
-
Net Worth 2,462,723 2,287,223 2,160,241 1,857,663 1,699,624 1,340,493 1,380,649 10.12%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 162,556 57,002 54,345 63,837 63,656 - - -
Div Payout % 55.81% 19.90% 18.26% 34.48% 14.08% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 2,462,723 2,287,223 2,160,241 1,857,663 1,699,624 1,340,493 1,380,649 10.12%
NOSH 1,219,170 1,068,795 1,018,981 957,558 954,845 957,495 952,171 4.20%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.46% 12.15% 12.25% 5.68% 20.77% 66.76% 50.54% -
ROE 11.83% 12.52% 13.77% 9.97% 26.59% 10.38% 5.89% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 285.71 336.85 320.38 321.68 338.32 22.35 17.05 59.93%
EPS 32.80 26.67 29.20 19.33 47.33 14.53 8.53 25.15%
DPS 13.33 5.33 5.33 6.67 6.67 0.00 0.00 -
NAPS 2.02 2.14 2.12 1.94 1.78 1.40 1.45 5.67%
Adjusted Per Share Value based on latest NOSH - 950,404
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 242.37 250.51 227.15 214.33 224.77 14.89 11.30 66.64%
EPS 20.27 19.93 20.70 12.88 31.45 9.68 5.65 23.71%
DPS 11.31 3.97 3.78 4.44 4.43 0.00 0.00 -
NAPS 1.7136 1.5915 1.5031 1.2926 1.1826 0.9327 0.9607 10.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.38 2.22 1.86 0.64 1.83 0.86 0.95 -
P/RPS 0.83 0.66 0.58 0.20 0.54 3.85 5.57 -27.17%
P/EPS 9.96 8.28 6.37 3.31 3.87 5.92 11.13 -1.83%
EY 10.04 12.07 15.70 30.21 25.87 16.90 8.98 1.87%
DY 5.60 2.40 2.87 10.42 3.64 0.00 0.00 -
P/NAPS 1.18 1.04 0.88 0.33 1.03 0.61 0.66 10.16%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 23/11/10 25/11/09 20/11/08 16/11/07 24/11/06 24/11/05 -
Price 2.62 2.12 1.90 0.52 2.58 1.37 0.79 -
P/RPS 0.92 0.63 0.59 0.16 0.76 6.13 4.63 -23.60%
P/EPS 10.97 7.91 6.51 2.69 5.45 9.43 9.26 2.86%
EY 9.12 12.64 15.37 37.18 18.35 10.61 10.80 -2.77%
DY 5.09 2.52 2.81 12.82 2.58 0.00 0.00 -
P/NAPS 1.30 0.99 0.90 0.27 1.45 0.98 0.54 15.76%

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