[MAGNUM] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 22.05%
YoY- 32.09%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 3,275,524 3,093,418 2,713,959 204,355 162,127 131,419 138,991 69.24%
PBT 427,261 345,542 690,001 -59,801 -87,790 71,665 -10,242 -
Tax -59,287 -145,701 -125,027 -8,671 -15,634 -31,550 -28,719 12.82%
NP 367,974 199,841 564,974 -68,472 -103,424 40,115 -38,961 -
-
NP to SH 242,929 184,716 409,708 -71,075 -104,658 40,115 -38,961 -
-
Tax Rate 13.88% 42.17% 18.12% - - 44.02% - -
Total Cost 2,907,550 2,893,577 2,148,985 272,827 265,551 91,304 177,952 59.22%
-
Net Worth 2,194,719 1,843,785 1,707,233 1,327,068 1,347,577 1,447,419 1,446,544 7.18%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 47,331 97,380 - - - - - -
Div Payout % 19.48% 52.72% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,194,719 1,843,785 1,707,233 1,327,068 1,347,577 1,447,419 1,446,544 7.18%
NOSH 1,035,244 950,404 959,120 947,906 929,363 927,833 957,976 1.30%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.23% 6.46% 20.82% -33.51% -63.79% 30.52% -28.03% -
ROE 11.07% 10.02% 24.00% -5.36% -7.77% 2.77% -2.69% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 316.40 325.48 282.96 21.56 17.44 14.16 14.51 67.06%
EPS 23.47 19.44 42.72 -7.50 -11.26 4.32 -4.07 -
DPS 4.57 10.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.94 1.78 1.40 1.45 1.56 1.51 5.81%
Adjusted Per Share Value based on latest NOSH - 947,906
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 227.91 215.24 188.84 14.22 11.28 9.14 9.67 69.24%
EPS 16.90 12.85 28.51 -4.95 -7.28 2.79 -2.71 -
DPS 3.29 6.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5271 1.2829 1.1879 0.9234 0.9377 1.0071 1.0065 7.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.86 0.64 1.83 0.86 0.95 1.14 1.21 -
P/RPS 0.59 0.20 0.65 3.99 5.45 8.05 8.34 -35.66%
P/EPS 7.93 3.29 4.28 -11.47 -8.44 26.37 -29.75 -
EY 12.62 30.37 23.34 -8.72 -11.85 3.79 -3.36 -
DY 2.46 16.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.33 1.03 0.61 0.66 0.73 0.80 1.59%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 20/11/08 16/11/07 24/11/06 24/11/05 26/11/04 14/11/03 -
Price 1.90 0.52 2.58 1.37 0.79 1.13 1.22 -
P/RPS 0.60 0.16 0.91 6.35 4.53 7.98 8.41 -35.57%
P/EPS 8.10 2.68 6.04 -18.27 -7.02 26.14 -30.00 -
EY 12.35 37.38 16.56 -5.47 -14.25 3.83 -3.33 -
DY 2.41 19.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.27 1.45 0.98 0.54 0.72 0.81 1.76%

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