[MAGNUM] YoY Cumulative 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- 40.97%
YoY- 71.26%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,448,458 2,310,178 2,422,806 160,474 121,776 107,541 96,708 71.27%
PBT 354,700 273,947 608,079 112,817 62,661 58,270 110,347 21.46%
Tax -54,693 -142,638 -104,877 -5,685 -1,118 -33,476 -25,998 13.18%
NP 300,007 131,309 503,202 107,132 61,543 24,794 84,349 23.52%
-
NP to SH 223,157 138,846 338,970 104,367 60,939 24,794 84,349 17.58%
-
Tax Rate 15.42% 52.07% 17.25% 5.04% 1.78% 57.45% 23.56% -
Total Cost 2,148,451 2,178,869 1,919,604 53,342 60,233 82,747 12,359 136.05%
-
Net Worth 2,160,241 1,857,663 1,699,624 1,340,493 1,380,649 1,487,639 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 40,759 47,877 47,742 - - - - -
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 1,487,639 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 10.33% 7.47% 19.94% 7.79% 4.41% 1.67% 5.83% -
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 240.28 241.26 253.74 16.76 12.79 11.28 10.09 69.53%
EPS 21.90 14.50 35.50 10.90 6.40 2.60 8.80 16.39%
DPS 4.00 5.00 5.00 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 170.37 160.74 168.58 11.17 8.47 7.48 6.73 71.27%
EPS 15.53 9.66 23.59 7.26 4.24 1.73 5.87 17.58%
DPS 2.84 3.33 3.32 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 0.77 0.27 0.72 5.13 7.43 10.11 11.99 -36.69%
P/EPS 8.49 4.41 5.15 7.89 14.84 43.85 13.75 -7.71%
EY 11.77 22.66 19.40 12.67 6.74 2.28 7.27 8.35%
DY 2.15 7.81 2.73 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 0.79 0.22 1.02 8.17 6.18 10.02 12.09 -36.50%
P/EPS 8.68 3.59 7.27 12.57 12.34 43.46 13.86 -7.49%
EY 11.53 27.88 13.76 7.96 8.10 2.30 7.21 8.13%
DY 2.11 9.62 1.94 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