[MAGNUM] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 31.32%
YoY- 529.99%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,550,892 3,221,429 3,140,634 1,961,686 193,262 157,795 130,517 73.38%
PBT 492,375 397,971 411,617 621,203 -83,291 -97,454 125,661 25.54%
Tax -134,435 -47,047 -171,963 -99,037 -6,077 -22,170 -39,744 22.50%
NP 357,940 350,924 239,654 522,166 -89,368 -119,624 85,917 26.83%
-
NP to SH 283,803 232,119 192,755 392,085 -91,185 -120,448 85,917 22.02%
-
Tax Rate 27.30% 11.82% 41.78% 15.94% - - 31.63% -
Total Cost 3,192,952 2,870,505 2,900,980 1,439,520 282,630 277,419 44,600 103.70%
-
Net Worth 2,215,573 2,130,228 1,623,127 1,648,034 1,298,466 1,374,965 1,435,589 7.49%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 56,549 47,331 97,380 - - - - -
Div Payout % 19.93% 20.39% 50.52% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,215,573 2,130,228 1,623,127 1,648,034 1,298,466 1,374,965 1,435,589 7.49%
NOSH 1,055,035 1,019,248 803,528 952,620 947,785 954,837 920,249 2.30%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.08% 10.89% 7.63% 26.62% -46.24% -75.81% 65.83% -
ROE 12.81% 10.90% 11.88% 23.79% -7.02% -8.76% 5.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 336.57 316.06 390.86 205.93 20.39 16.53 14.18 69.48%
EPS 26.90 22.77 23.99 41.16 -9.62 -12.61 9.34 19.27%
DPS 5.36 4.64 12.12 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.09 2.02 1.73 1.37 1.44 1.56 5.07%
Adjusted Per Share Value based on latest NOSH - 952,620
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 247.07 224.15 218.53 136.50 13.45 10.98 9.08 73.38%
EPS 19.75 16.15 13.41 27.28 -6.34 -8.38 5.98 22.02%
DPS 3.93 3.29 6.78 0.00 0.00 0.00 0.00 -
NAPS 1.5416 1.4822 1.1294 1.1467 0.9035 0.9567 0.9989 7.49%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.04 0.70 0.75 2.22 0.86 0.94 1.13 -
P/RPS 0.61 0.22 0.19 1.08 4.22 5.69 7.97 -34.82%
P/EPS 7.58 3.07 3.13 5.39 -8.94 -7.45 12.10 -7.49%
EY 13.19 32.53 31.98 18.54 -11.19 -13.42 8.26 8.10%
DY 2.63 6.63 16.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.33 0.37 1.28 0.63 0.65 0.72 5.09%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 27/08/08 21/08/07 29/08/06 25/08/05 20/08/04 -
Price 2.14 1.03 0.70 1.73 0.92 0.95 1.04 -
P/RPS 0.64 0.33 0.18 0.84 4.51 5.75 7.33 -33.38%
P/EPS 7.96 4.52 2.92 4.20 -9.56 -7.53 11.14 -5.44%
EY 12.57 22.11 34.27 23.79 -10.46 -13.28 8.98 5.76%
DY 2.50 4.51 17.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.49 0.35 1.00 0.67 0.66 0.67 7.25%

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