[MAGNUM] YoY TTM 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- 325.0%
YoY- 239.67%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,322,126 3,137,244 3,206,046 451,627 165,657 147,892 120,586 73.70%
PBT 519,759 346,508 679,674 194,739 -109,957 -92,181 123,742 26.99%
Tax -114,952 -147,232 -107,940 -25,835 -3,474 -48,622 -24,072 29.73%
NP 404,807 199,276 571,734 168,904 -113,431 -140,803 99,670 26.28%
-
NP to SH 327,903 158,618 400,024 159,921 -114,503 -140,803 99,670 21.93%
-
Tax Rate 22.12% 42.49% 15.88% 13.27% - - 19.45% -
Total Cost 2,917,319 2,937,968 2,634,312 282,723 279,088 288,695 20,916 127.55%
-
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 87,507 57,203 - - - - -
Div Payout % 17.25% 55.17% 14.30% - - - - -
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 12.19% 6.35% 17.83% 37.40% -68.47% -95.21% 82.65% -
ROE 14.28% 16.76% 41.96% 16.65% -8.38% -10.64% 10.82% -
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 293.74 331.41 336.28 47.01 17.35 15.53 13.09 67.86%
EPS 28.99 16.76 41.96 16.65 -11.99 -14.79 10.82 17.83%
DPS 5.00 9.24 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 231.16 218.29 223.08 31.42 11.53 10.29 8.39 73.70%
EPS 22.82 11.04 27.83 11.13 -7.97 -9.80 6.94 21.92%
DPS 3.93 6.09 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 0.64 0.16 0.34 2.81 4.44 7.34 8.56 -35.06%
P/EPS 6.45 3.22 2.76 7.93 -6.42 -7.71 10.35 -7.57%
EY 15.50 31.03 36.17 12.61 -15.57 -12.97 9.66 8.19%
DY 2.67 17.12 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 0.66 0.16 0.31 5.72 4.61 6.05 11.69 -38.03%
P/EPS 6.66 3.10 2.45 16.16 -6.67 -6.36 14.15 -11.79%
EY 15.02 32.22 40.74 6.19 -14.99 -15.73 7.07 13.36%
DY 2.59 17.78 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