[MAGNUM] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -19.16%
YoY- 22.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,037,672 3,395,960 3,551,542 3,550,892 3,221,429 3,140,634 1,961,686 7.55%
PBT 346,098 596,448 582,646 492,375 397,971 411,617 621,203 -9.28%
Tax -69,617 -54,187 -101,269 -134,435 -47,047 -171,963 -99,037 -5.70%
NP 276,481 542,261 481,377 357,940 350,924 239,654 522,166 -10.04%
-
NP to SH 271,412 542,236 329,496 283,803 232,119 192,755 392,085 -5.94%
-
Tax Rate 20.11% 9.08% 17.38% 27.30% 11.82% 41.78% 15.94% -
Total Cost 2,761,191 2,853,699 3,070,165 3,192,952 2,870,505 2,900,980 1,439,520 11.45%
-
Net Worth 2,846,571 3,379,921 2,869,923 2,215,573 2,130,228 1,623,127 1,648,034 9.52%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 301,629 63,759 108,710 56,549 47,331 97,380 - -
Div Payout % 111.13% 11.76% 32.99% 19.93% 20.39% 50.52% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,846,571 3,379,921 2,869,923 2,215,573 2,130,228 1,623,127 1,648,034 9.52%
NOSH 1,423,285 1,432,170 1,095,390 1,055,035 1,019,248 803,528 952,620 6.91%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.10% 15.97% 13.55% 10.08% 10.89% 7.63% 26.62% -
ROE 9.53% 16.04% 11.48% 12.81% 10.90% 11.88% 23.79% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 213.43 237.12 324.23 336.57 316.06 390.86 205.93 0.59%
EPS 19.07 37.86 30.08 26.90 22.77 23.99 41.16 -12.02%
DPS 21.19 4.45 9.92 5.36 4.64 12.12 0.00 -
NAPS 2.00 2.36 2.62 2.10 2.09 2.02 1.73 2.44%
Adjusted Per Share Value based on latest NOSH - 1,055,035
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 211.36 236.29 247.12 247.07 224.15 218.53 136.50 7.55%
EPS 18.89 37.73 22.93 19.75 16.15 13.41 27.28 -5.93%
DPS 20.99 4.44 7.56 3.93 3.29 6.78 0.00 -
NAPS 1.9807 2.3518 1.9969 1.5416 1.4822 1.1294 1.1467 9.52%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.61 3.30 3.03 2.04 0.70 0.75 2.22 -
P/RPS 1.69 1.39 0.93 0.61 0.22 0.19 1.08 7.74%
P/EPS 18.93 8.72 10.07 7.58 3.07 3.13 5.39 23.26%
EY 5.28 11.47 9.93 13.19 32.53 31.98 18.54 -18.87%
DY 5.87 1.35 3.28 2.63 6.63 16.16 0.00 -
P/NAPS 1.81 1.40 1.16 0.97 0.33 0.37 1.28 5.93%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 29/08/12 24/08/11 26/08/10 26/08/09 27/08/08 21/08/07 -
Price 3.33 3.81 2.75 2.14 1.03 0.70 1.73 -
P/RPS 1.56 1.61 0.85 0.64 0.33 0.18 0.84 10.85%
P/EPS 17.46 10.06 9.14 7.96 4.52 2.92 4.20 26.77%
EY 5.73 9.94 10.94 12.57 22.11 34.27 23.79 -21.10%
DY 6.36 1.17 3.61 2.50 4.51 17.31 0.00 -
P/NAPS 1.67 1.61 1.05 1.02 0.49 0.35 1.00 8.91%

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