[MAGNUM] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -50.47%
YoY- -56.9%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 911,465 894,455 873,668 827,066 783,240 291,153 43,881 65.75%
PBT 276,208 146,603 165,059 72,561 71,595 81,922 -172,618 -
Tax -14,416 -29,286 -60,259 -4,594 -3,063 -20,150 -2,986 29.98%
NP 261,792 117,317 104,800 67,967 68,532 61,772 -175,604 -
-
NP to SH 261,133 85,210 104,746 19,772 45,870 55,554 -175,442 -
-
Tax Rate 5.22% 19.98% 36.51% 6.33% 4.28% 24.60% - -
Total Cost 649,673 777,138 768,868 759,099 714,708 229,381 219,485 19.81%
-
Net Worth 2,550,362 2,157,658 2,295,909 946,624 953,394 960,619 1,365,626 10.96%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 63,759 53,941 56,549 47,331 57,203 - - -
Div Payout % 24.42% 63.30% 53.99% 239.39% 124.71% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 2,550,362 2,157,658 2,295,909 946,624 953,394 960,619 1,365,626 10.96%
NOSH 1,275,181 1,078,829 1,130,990 946,624 953,394 960,619 954,983 4.93%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 28.72% 13.12% 12.00% 8.22% 8.75% 21.22% -400.18% -
ROE 10.24% 3.95% 4.56% 2.09% 4.81% 5.78% -12.85% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 71.48 82.91 77.25 87.37 82.15 30.31 4.59 57.99%
EPS 19.60 7.90 10.10 2.20 4.80 5.90 -18.40 -
DPS 5.00 5.00 5.00 5.00 6.00 0.00 0.00 -
NAPS 2.00 2.00 2.03 1.00 1.00 1.00 1.43 5.74%
Adjusted Per Share Value based on latest NOSH - 946,624
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 63.42 62.24 60.79 57.55 54.50 20.26 3.05 65.78%
EPS 18.17 5.93 7.29 1.38 3.19 3.87 -12.21 -
DPS 4.44 3.75 3.93 3.29 3.98 0.00 0.00 -
NAPS 1.7746 1.5013 1.5975 0.6587 0.6634 0.6684 0.9502 10.96%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.67 2.21 1.87 0.54 1.16 1.32 0.77 -
P/RPS 3.74 2.67 2.42 0.62 1.41 4.36 16.76 -22.10%
P/EPS 13.04 27.98 20.19 25.85 24.11 22.82 -4.19 -
EY 7.67 3.57 4.95 3.87 4.15 4.38 -23.86 -
DY 1.87 2.26 2.67 9.26 5.17 0.00 0.00 -
P/NAPS 1.34 1.11 0.92 0.54 1.16 1.32 0.54 16.34%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/03/12 23/02/11 25/02/10 20/02/09 29/02/08 15/02/07 28/02/06 -
Price 2.78 2.61 1.93 0.52 1.03 2.69 0.80 -
P/RPS 3.89 3.15 2.50 0.60 1.25 8.88 17.41 -22.09%
P/EPS 13.58 33.04 20.84 24.90 21.41 46.51 -4.35 -
EY 7.37 3.03 4.80 4.02 4.67 2.15 -22.96 -
DY 1.80 1.92 2.59 9.62 5.83 0.00 0.00 -
P/NAPS 1.39 1.31 0.95 0.52 1.03 2.69 0.56 16.35%

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