[MAGNUM] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 282.97%
YoY- 74.3%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,598,718 1,810,948 1,863,980 1,635,214 1,551,029 1,616,441 106,382 57.02%
PBT 220,279 300,016 260,077 287,461 235,998 504,055 77,591 18.97%
Tax -3,781 -62,454 -58,511 -39,028 -139,213 -75,190 -1,988 11.29%
NP 216,498 237,562 201,566 248,433 96,785 428,865 75,603 19.14%
-
NP to SH 218,348 157,788 128,330 172,430 98,929 291,014 74,034 19.73%
-
Tax Rate 1.72% 20.82% 22.50% 13.58% 58.99% 14.92% 2.56% -
Total Cost 1,382,220 1,573,386 1,662,414 1,386,781 1,454,244 1,187,576 30,779 88.42%
-
Net Worth 3,367,982 2,886,512 2,245,774 2,119,874 1,898,113 1,650,669 1,300,340 17.17%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 71,355 110,172 - - 46,983 47,707 - -
Div Payout % 32.68% 69.82% - - 47.49% 16.39% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,367,982 2,886,512 2,245,774 2,119,874 1,898,113 1,650,669 1,300,340 17.17%
NOSH 1,427,111 1,101,722 1,069,416 1,014,294 939,660 954,144 949,153 7.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.54% 13.12% 10.81% 15.19% 6.24% 26.53% 71.07% -
ROE 6.48% 5.47% 5.71% 8.13% 5.21% 17.63% 5.69% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 112.02 164.37 174.30 161.22 165.06 169.41 11.21 46.71%
EPS 15.30 14.30 12.00 17.00 10.30 30.50 7.80 11.87%
DPS 5.00 10.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 2.36 2.62 2.10 2.09 2.02 1.73 1.37 9.47%
Adjusted Per Share Value based on latest NOSH - 1,019,248
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 111.24 126.01 129.70 113.78 107.92 112.47 7.40 57.03%
EPS 15.19 10.98 8.93 12.00 6.88 20.25 5.15 19.73%
DPS 4.96 7.67 0.00 0.00 3.27 3.32 0.00 -
NAPS 2.3435 2.0085 1.5626 1.475 1.3207 1.1485 0.9048 17.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.30 3.03 2.04 0.70 0.75 2.22 0.86 -
P/RPS 2.95 1.84 1.17 0.43 0.45 1.31 7.67 -14.70%
P/EPS 21.57 21.16 17.00 4.12 7.12 7.28 11.03 11.81%
EY 4.64 4.73 5.88 24.29 14.04 13.74 9.07 -10.56%
DY 1.52 3.30 0.00 0.00 6.67 2.25 0.00 -
P/NAPS 1.40 1.16 0.97 0.33 0.37 1.28 0.63 14.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/08/10 26/08/09 27/08/08 21/08/07 29/08/06 -
Price 3.81 2.75 2.14 1.03 0.70 1.73 0.92 -
P/RPS 3.40 1.67 1.23 0.64 0.42 1.02 8.21 -13.65%
P/EPS 24.90 19.20 17.83 6.06 6.65 5.67 11.79 13.25%
EY 4.02 5.21 5.61 16.50 15.04 17.63 8.48 -11.68%
DY 1.31 3.64 0.00 0.00 7.14 2.89 0.00 -
P/NAPS 1.61 1.05 1.02 0.49 0.35 1.00 0.67 15.71%

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