[MAGNUM] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 83.15%
YoY- 131.67%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 873,668 827,066 783,240 291,153 43,881 40,351 23,878 82.10%
PBT 165,059 72,561 71,595 81,922 -172,618 -150,451 13,395 51.92%
Tax -60,259 -4,594 -3,063 -20,150 -2,986 -15,146 1,926 -
NP 104,800 67,967 68,532 61,772 -175,604 -165,597 15,321 37.73%
-
NP to SH 104,746 19,772 45,870 55,554 -175,442 -165,597 15,321 37.72%
-
Tax Rate 36.51% 6.33% 4.28% 24.60% - - -14.38% -
Total Cost 768,868 759,099 714,708 229,381 219,485 205,948 8,557 111.49%
-
Net Worth 2,295,909 946,624 953,394 960,619 1,365,626 1,323,351 921,499 16.41%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 56,549 47,331 57,203 - - - - -
Div Payout % 53.99% 239.39% 124.71% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,295,909 946,624 953,394 960,619 1,365,626 1,323,351 921,499 16.41%
NOSH 1,130,990 946,624 953,394 960,619 954,983 952,051 921,499 3.46%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.00% 8.22% 8.75% 21.22% -400.18% -410.39% 64.16% -
ROE 4.56% 2.09% 4.81% 5.78% -12.85% -12.51% 1.66% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 77.25 87.37 82.15 30.31 4.59 4.24 2.59 76.01%
EPS 10.10 2.20 4.80 5.90 -18.40 -17.40 1.60 35.90%
DPS 5.00 5.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.00 1.00 1.00 1.43 1.39 1.00 12.51%
Adjusted Per Share Value based on latest NOSH - 960,619
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 60.79 57.55 54.50 20.26 3.05 2.81 1.66 82.13%
EPS 7.29 1.38 3.19 3.87 -12.21 -11.52 1.07 37.64%
DPS 3.93 3.29 3.98 0.00 0.00 0.00 0.00 -
NAPS 1.5975 0.6587 0.6634 0.6684 0.9502 0.9208 0.6412 16.41%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.87 0.54 1.16 1.32 0.77 1.14 1.12 -
P/RPS 2.42 0.62 1.41 4.36 16.76 26.90 43.22 -38.12%
P/EPS 20.19 25.85 24.11 22.82 -4.19 -6.55 67.36 -18.17%
EY 4.95 3.87 4.15 4.38 -23.86 -15.26 1.48 22.26%
DY 2.67 9.26 5.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.54 1.16 1.32 0.54 0.82 1.12 -3.22%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 20/02/09 29/02/08 15/02/07 28/02/06 28/02/05 26/02/04 -
Price 1.93 0.52 1.03 2.69 0.80 0.94 1.53 -
P/RPS 2.50 0.60 1.25 8.88 17.41 22.18 59.05 -40.93%
P/EPS 20.84 24.90 21.41 46.51 -4.35 -5.40 92.02 -21.90%
EY 4.80 4.02 4.67 2.15 -22.96 -18.50 1.09 27.99%
DY 2.59 9.62 5.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.52 1.03 2.69 0.56 0.68 1.53 -7.62%

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