[MAGNUM] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 86.71%
YoY- 432.0%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,483,545 3,171,377 3,178,287 1,219,240 184,896 151,634 120,876 75.05%
PBT 553,357 321,288 465,873 502,800 -80,988 -120,647 139,542 25.79%
Tax -117,853 -101,318 -135,497 -73,682 -6,759 -33,497 -26,332 28.35%
NP 435,504 219,970 330,376 429,118 -87,747 -154,144 113,210 25.16%
-
NP to SH 351,072 155,601 275,176 298,583 -89,934 -154,144 113,210 20.74%
-
Tax Rate 21.30% 31.53% 29.08% 14.65% - - 18.87% -
Total Cost 3,048,041 2,951,407 2,847,911 790,122 272,643 305,778 7,666 171.04%
-
Net Worth 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 1,352,119 1,485,351 6.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 56,549 87,507 57,203 - - - - -
Div Payout % 16.11% 56.24% 20.79% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 1,352,119 1,485,351 6.82%
NOSH 1,082,428 957,957 960,820 955,187 950,750 965,800 958,291 2.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.50% 6.94% 10.39% 35.20% -47.46% -101.66% 93.66% -
ROE 15.90% 8.37% 14.54% 18.94% -6.96% -11.40% 7.62% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 321.83 331.06 330.79 127.64 19.45 15.70 12.61 71.54%
EPS 32.43 16.24 28.64 31.26 -9.46 -15.96 11.81 18.32%
DPS 5.22 9.13 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.94 1.97 1.65 1.36 1.40 1.55 4.68%
Adjusted Per Share Value based on latest NOSH - 955,187
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 242.39 220.67 221.15 84.84 12.87 10.55 8.41 75.05%
EPS 24.43 10.83 19.15 20.78 -6.26 -10.73 7.88 20.74%
DPS 3.93 6.09 3.98 0.00 0.00 0.00 0.00 -
NAPS 1.5365 1.2931 1.317 1.0966 0.8997 0.9408 1.0335 6.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.38 0.56 0.93 2.32 0.85 0.89 1.24 -
P/RPS 0.74 0.17 0.28 1.82 4.37 5.67 9.83 -35.00%
P/EPS 7.34 3.45 3.25 7.42 -8.99 -5.58 10.50 -5.79%
EY 13.63 29.01 30.80 13.47 -11.13 -17.93 9.53 6.14%
DY 2.20 16.31 6.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.29 0.47 1.41 0.63 0.64 0.80 6.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 27/05/09 28/05/08 21/05/07 13/06/06 26/05/05 28/05/04 -
Price 1.98 0.71 0.91 2.52 0.80 0.81 1.10 -
P/RPS 0.62 0.21 0.28 1.97 4.11 5.16 8.72 -35.62%
P/EPS 6.10 4.37 3.18 8.06 -8.46 -5.08 9.31 -6.80%
EY 16.38 22.88 31.47 12.40 -11.82 -19.70 10.74 7.28%
DY 2.64 12.87 6.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.37 0.46 1.53 0.59 0.58 0.71 5.33%

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