[MAGNUM] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -50.07%
YoY- -72.21%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 3,781,504 3,970,480 3,324,804 3,188,272 3,299,308 228,856 151,900 70.83%
PBT 668,324 556,016 421,624 522,504 1,377,708 145,464 29,588 68.09%
Tax -126,756 -133,660 -122,056 -305,712 -195,484 -4,096 9,044 -
NP 541,568 422,356 299,568 216,792 1,182,224 141,368 38,632 55.24%
-
NP to SH 352,376 272,772 180,096 192,164 691,556 136,908 38,632 44.52%
-
Tax Rate 18.97% 24.04% 28.95% 58.51% 14.19% 2.82% -30.57% -
Total Cost 3,239,936 3,548,124 3,025,236 2,971,480 2,117,084 87,488 113,268 74.83%
-
Net Worth 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 1,352,119 10.43%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 213,356 - - - 191,037 - - -
Div Payout % 60.55% - - - 27.62% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 1,352,119 10.43%
NOSH 1,066,783 1,082,428 957,957 960,820 955,187 950,750 965,800 1.67%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 14.32% 10.64% 9.01% 6.80% 35.83% 61.77% 25.43% -
ROE 14.36% 12.35% 9.69% 10.15% 43.88% 10.59% 2.86% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 354.48 366.81 347.07 331.83 345.41 24.07 15.73 68.02%
EPS 33.20 25.20 18.80 20.00 72.40 14.40 4.00 42.26%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 2.30 2.04 1.94 1.97 1.65 1.36 1.40 8.62%
Adjusted Per Share Value based on latest NOSH - 960,820
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 263.12 276.27 231.34 221.84 229.57 15.92 10.57 70.83%
EPS 24.52 18.98 12.53 13.37 48.12 9.53 2.69 44.50%
DPS 14.85 0.00 0.00 0.00 13.29 0.00 0.00 -
NAPS 1.7072 1.5365 1.2931 1.317 1.0966 0.8997 0.9408 10.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.68 2.38 0.56 0.93 2.32 0.85 0.89 -
P/RPS 0.76 0.65 0.16 0.28 0.67 3.53 5.66 -28.42%
P/EPS 8.11 9.44 2.98 4.65 3.20 5.90 22.25 -15.47%
EY 12.33 10.59 33.57 21.51 31.21 16.94 4.49 18.32%
DY 7.46 0.00 0.00 0.00 8.62 0.00 0.00 -
P/NAPS 1.17 1.17 0.29 0.47 1.41 0.63 0.64 10.57%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 21/05/10 27/05/09 28/05/08 21/05/07 13/06/06 26/05/05 -
Price 3.13 1.98 0.71 0.91 2.52 0.80 0.81 -
P/RPS 0.88 0.54 0.20 0.27 0.73 3.32 5.15 -25.49%
P/EPS 9.48 7.86 3.78 4.55 3.48 5.56 20.25 -11.87%
EY 10.55 12.73 26.48 21.98 28.73 18.00 4.94 13.47%
DY 6.39 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 1.36 0.97 0.37 0.46 1.53 0.59 0.58 15.25%

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