[MAGNUM] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.2%
YoY- 106.72%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,088,646 3,523,949 3,594,662 3,322,126 3,137,244 3,206,046 451,627 37.73%
PBT 322,063 660,610 538,721 519,759 346,508 679,674 194,739 8.73%
Tax 15,401 -99,386 -93,340 -114,952 -63,588 -107,940 -25,835 -
NP 337,464 561,224 445,381 404,807 282,920 571,734 168,904 12.21%
-
NP to SH 339,666 479,575 300,038 327,903 158,618 384,840 159,921 13.36%
-
Tax Rate -4.78% 15.04% 17.33% 22.12% 18.35% 15.88% 13.27% -
Total Cost 2,751,182 2,962,725 3,149,281 2,917,319 2,854,324 2,634,312 282,723 46.06%
-
Net Worth 3,481,450 2,920,586 2,387,617 2,129,755 1,932,402 1,833,033 1,401,054 16.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 233,067 193,844 96,795 94,890 95,192 105,017 - -
Div Payout % 68.62% 40.42% 32.26% 28.94% 60.01% 27.29% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,481,450 2,920,586 2,387,617 2,129,755 1,932,402 1,833,033 1,401,054 16.36%
NOSH 1,456,673 1,292,294 1,075,503 1,054,334 951,922 954,704 953,098 7.31%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.93% 15.93% 12.39% 12.19% 9.02% 17.83% 37.40% -
ROE 9.76% 16.42% 12.57% 15.40% 8.21% 20.99% 11.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 212.03 272.69 334.23 315.09 329.57 335.82 47.39 28.33%
EPS 23.80 36.80 27.30 31.20 16.70 40.30 16.80 5.97%
DPS 16.00 15.00 9.00 9.00 10.00 11.00 0.00 -
NAPS 2.39 2.26 2.22 2.02 2.03 1.92 1.47 8.42%
Adjusted Per Share Value based on latest NOSH - 1,130,990
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 214.91 245.20 250.12 231.16 218.29 223.08 31.42 37.73%
EPS 23.63 33.37 20.88 22.82 11.04 26.78 11.13 13.35%
DPS 16.22 13.49 6.74 6.60 6.62 7.31 0.00 -
NAPS 2.4224 2.0322 1.6613 1.4819 1.3446 1.2754 0.9749 16.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.49 2.67 2.21 1.87 0.54 1.16 1.32 -
P/RPS 1.65 0.98 0.66 0.59 0.16 0.35 2.79 -8.37%
P/EPS 14.97 7.19 7.92 6.01 3.24 2.88 7.87 11.30%
EY 6.68 13.90 12.62 16.63 30.86 34.75 12.71 -10.15%
DY 4.58 5.62 4.07 4.81 18.52 9.48 0.00 -
P/NAPS 1.46 1.18 1.00 0.93 0.27 0.60 0.90 8.38%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 21/03/12 23/02/11 25/02/10 20/02/09 29/02/08 15/02/07 -
Price 3.40 2.78 2.61 1.93 0.52 1.03 2.69 -
P/RPS 1.60 1.02 0.78 0.61 0.16 0.31 5.68 -19.01%
P/EPS 14.58 7.49 9.36 6.21 3.12 2.56 16.03 -1.56%
EY 6.86 13.35 10.69 16.11 32.04 39.14 6.24 1.58%
DY 4.71 5.40 3.45 4.66 19.23 10.68 0.00 -
P/NAPS 1.42 1.23 1.18 0.96 0.26 0.54 1.83 -4.13%

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