[MAGNUM] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.53%
YoY- 140.64%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,594,662 3,322,126 3,137,244 3,206,046 451,627 165,657 147,892 70.15%
PBT 538,721 519,759 346,508 679,674 194,739 -109,957 -92,181 -
Tax -93,340 -114,952 -63,588 -107,940 -25,835 -4,104 -48,622 11.47%
NP 445,381 404,807 282,920 571,734 168,904 -114,061 -140,803 -
-
NP to SH 300,038 327,903 158,618 384,840 159,921 -114,503 -140,803 -
-
Tax Rate 17.33% 22.12% 18.35% 15.88% 13.27% - - -
Total Cost 3,149,281 2,917,319 2,854,324 2,634,312 282,723 279,718 288,695 48.89%
-
Net Worth 2,387,617 2,129,755 1,932,402 1,833,033 1,401,054 1,262,608 1,465,736 8.46%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 96,795 94,890 95,192 105,017 - - - -
Div Payout % 32.26% 28.94% 60.01% 27.29% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 2,387,617 2,129,755 1,932,402 1,833,033 1,401,054 1,262,608 1,465,736 8.46%
NOSH 1,075,503 1,054,334 951,922 954,704 953,098 956,521 951,777 2.05%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.39% 12.19% 9.02% 17.83% 37.40% -68.85% -95.21% -
ROE 12.57% 15.40% 8.21% 20.99% 11.41% -9.07% -9.61% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 334.23 315.09 329.57 335.82 47.39 17.32 15.54 66.72%
EPS 27.30 31.20 16.70 40.30 16.80 -12.00 -14.80 -
DPS 9.00 9.00 10.00 11.00 0.00 0.00 0.00 -
NAPS 2.22 2.02 2.03 1.92 1.47 1.32 1.54 6.28%
Adjusted Per Share Value based on latest NOSH - 953,394
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 250.12 231.16 218.29 223.08 31.42 11.53 10.29 70.15%
EPS 20.88 22.82 11.04 26.78 11.13 -7.97 -9.80 -
DPS 6.74 6.60 6.62 7.31 0.00 0.00 0.00 -
NAPS 1.6613 1.4819 1.3446 1.2754 0.9749 0.8785 1.0199 8.46%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.21 1.87 0.54 1.16 1.32 0.77 1.14 -
P/RPS 0.66 0.59 0.16 0.35 2.79 4.45 7.34 -33.05%
P/EPS 7.92 6.01 3.24 2.88 7.87 -6.43 -7.71 -
EY 12.62 16.63 30.86 34.75 12.71 -15.55 -12.98 -
DY 4.07 4.81 18.52 9.48 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.27 0.60 0.90 0.58 0.74 5.14%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 20/02/09 29/02/08 15/02/07 28/02/06 28/02/05 -
Price 2.61 1.93 0.52 1.03 2.69 0.80 0.94 -
P/RPS 0.78 0.61 0.16 0.31 5.68 4.62 6.05 -28.91%
P/EPS 9.36 6.21 3.12 2.56 16.03 -6.68 -6.35 -
EY 10.69 16.11 32.04 39.14 6.24 -14.96 -15.74 -
DY 3.45 4.66 19.23 10.68 0.00 0.00 0.00 -
P/NAPS 1.18 0.96 0.26 0.54 1.83 0.61 0.61 11.61%

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