[MAGNUM] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.96%
YoY- -27.45%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 669,986 702,393 749,309 819,968 846,139 813,244 759,149 -2.05%
PBT 74,721 77,119 75,900 97,478 136,027 67,239 37,949 11.94%
Tax -28,749 -12,214 -2,252 -33,507 -9,529 -15,665 -3,425 42.53%
NP 45,972 64,905 73,648 63,971 126,498 51,574 34,524 4.88%
-
NP to SH 45,417 64,774 72,366 62,755 86,498 50,727 39,917 2.17%
-
Tax Rate 38.48% 15.84% 2.97% 34.37% 7.01% 23.30% 9.03% -
Total Cost 624,014 637,488 675,661 755,997 719,641 761,670 724,625 -2.45%
-
Net Worth 2,441,163 2,464,228 3,339,969 2,504,839 2,285,255 2,194,719 1,843,785 4.78%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 70,964 70,406 83,499 - - - - -
Div Payout % 156.25% 108.70% 115.38% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 2,441,163 2,464,228 3,339,969 2,504,839 2,285,255 2,194,719 1,843,785 4.78%
NOSH 1,419,281 1,408,130 1,391,653 1,240,019 1,067,876 1,035,244 950,404 6.90%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.86% 9.24% 9.83% 7.80% 14.95% 6.34% 4.55% -
ROE 1.86% 2.63% 2.17% 2.51% 3.79% 2.31% 2.16% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 47.21 49.88 53.84 66.13 79.24 78.56 79.88 -8.38%
EPS 3.20 4.60 5.10 5.20 8.00 4.90 4.20 -4.42%
DPS 5.00 5.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.75 2.40 2.02 2.14 2.12 1.94 -1.98%
Adjusted Per Share Value based on latest NOSH - 1,240,019
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 46.62 48.87 52.14 57.05 58.87 56.59 52.82 -2.05%
EPS 3.16 4.51 5.04 4.37 6.02 3.53 2.78 2.15%
DPS 4.94 4.90 5.81 0.00 0.00 0.00 0.00 -
NAPS 1.6986 1.7146 2.324 1.7429 1.5901 1.5271 1.2829 4.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.00 3.27 3.50 2.38 2.22 1.86 0.64 -
P/RPS 6.36 6.56 6.50 3.60 2.80 2.37 0.80 41.25%
P/EPS 93.75 71.09 67.31 47.03 27.41 37.96 15.24 35.34%
EY 1.07 1.41 1.49 2.13 3.65 2.63 6.56 -26.07%
DY 1.67 1.53 1.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.87 1.46 1.18 1.04 0.88 0.33 31.91%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 14/11/13 22/11/12 23/11/11 23/11/10 25/11/09 20/11/08 -
Price 2.91 3.24 3.71 2.62 2.12 1.90 0.52 -
P/RPS 6.16 6.50 6.89 3.96 2.68 2.42 0.65 45.44%
P/EPS 90.94 70.43 71.35 51.77 26.17 38.78 12.38 39.40%
EY 1.10 1.42 1.40 1.93 3.82 2.58 8.08 -28.26%
DY 1.72 1.54 1.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.85 1.55 1.30 0.99 0.90 0.27 35.73%

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