[MAGNUM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 29.42%
YoY- 60.72%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,348,027 2,612,484 2,700,207 2,448,458 2,310,178 2,422,806 160,474 56.32%
PBT 296,179 384,402 392,118 354,700 273,947 608,079 112,817 17.43%
Tax -6,033 -84,970 -64,054 -54,693 -142,638 -104,877 -5,685 0.99%
NP 290,146 299,432 328,064 300,007 131,309 503,202 107,132 18.04%
-
NP to SH 290,714 218,442 214,828 223,157 138,846 338,970 104,367 18.59%
-
Tax Rate 2.04% 22.10% 16.34% 15.42% 52.07% 17.25% 5.04% -
Total Cost 2,057,881 2,313,052 2,372,143 2,148,451 2,178,869 1,919,604 53,342 83.71%
-
Net Worth 3,437,013 2,462,723 2,287,223 2,160,241 1,857,663 1,699,624 1,340,493 16.97%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 157,529 121,917 42,751 40,759 47,877 47,742 - -
Div Payout % 54.19% 55.81% 19.90% 18.26% 34.48% 14.08% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,437,013 2,462,723 2,287,223 2,160,241 1,857,663 1,699,624 1,340,493 16.97%
NOSH 1,432,088 1,219,170 1,068,795 1,018,981 957,558 954,845 957,495 6.93%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.36% 11.46% 12.15% 12.25% 5.68% 20.77% 66.76% -
ROE 8.46% 8.87% 9.39% 10.33% 7.47% 19.94% 7.79% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 163.96 214.28 252.64 240.28 241.26 253.74 16.76 46.19%
EPS 20.40 24.60 20.00 21.90 14.50 35.50 10.90 11.00%
DPS 11.00 10.00 4.00 4.00 5.00 5.00 0.00 -
NAPS 2.40 2.02 2.14 2.12 1.94 1.78 1.40 9.39%
Adjusted Per Share Value based on latest NOSH - 1,035,244
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 163.38 181.78 187.88 170.37 160.74 168.58 11.17 56.31%
EPS 20.23 15.20 14.95 15.53 9.66 23.59 7.26 18.60%
DPS 10.96 8.48 2.97 2.84 3.33 3.32 0.00 -
NAPS 2.3915 1.7136 1.5915 1.5031 1.2926 1.1826 0.9327 16.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.50 2.38 2.22 1.86 0.64 1.83 0.86 -
P/RPS 2.13 1.11 0.88 0.77 0.27 0.72 5.13 -13.61%
P/EPS 17.24 13.28 11.04 8.49 4.41 5.15 7.89 13.90%
EY 5.80 7.53 9.05 11.77 22.66 19.40 12.67 -12.20%
DY 3.14 4.20 1.80 2.15 7.81 2.73 0.00 -
P/NAPS 1.46 1.18 1.04 0.88 0.33 1.03 0.61 15.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 25/11/09 20/11/08 16/11/07 24/11/06 -
Price 3.71 2.62 2.12 1.90 0.52 2.58 1.37 -
P/RPS 2.26 1.22 0.84 0.79 0.22 1.02 8.17 -19.26%
P/EPS 18.28 14.62 10.55 8.68 3.59 7.27 12.57 6.43%
EY 5.47 6.84 9.48 11.53 27.88 13.76 7.96 -6.05%
DY 2.96 3.82 1.89 2.11 9.62 1.94 0.00 -
P/NAPS 1.55 1.30 0.99 0.90 0.27 1.45 0.98 7.93%

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