[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -8.81%
YoY- 0.29%
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,165,104 2,886,541 2,878,836 2,978,282 3,170,180 2,991,338 3,000,182 3.63%
PBT 516,020 373,710 384,193 426,848 475,392 405,260 428,577 13.18%
Tax -141,888 -112,759 -117,868 -119,304 -136,728 -132,101 -134,684 3.53%
NP 374,132 260,951 266,325 307,544 338,664 273,159 293,893 17.47%
-
NP to SH 363,052 256,538 261,266 301,066 330,136 267,798 286,490 17.12%
-
Tax Rate 27.50% 30.17% 30.68% 27.95% 28.76% 32.60% 31.43% -
Total Cost 2,790,972 2,625,590 2,612,510 2,670,738 2,831,516 2,718,179 2,706,289 2.07%
-
Net Worth 2,453,437 2,444,198 2,442,275 2,471,013 2,490,249 2,494,478 2,490,192 -0.98%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 283,634 285,871 283,985 284,024 284,599 286,721 284,593 -0.22%
Div Payout % 78.13% 111.43% 108.70% 94.34% 86.21% 107.07% 99.34% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,453,437 2,444,198 2,442,275 2,471,013 2,490,249 2,494,478 2,490,192 -0.98%
NOSH 1,418,171 1,429,355 1,419,927 1,420,122 1,422,999 1,433,608 1,422,966 -0.22%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.82% 9.04% 9.25% 10.33% 10.68% 9.13% 9.80% -
ROE 14.80% 10.50% 10.70% 12.18% 13.26% 10.74% 11.50% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 223.18 201.95 202.75 209.72 222.78 208.66 210.84 3.86%
EPS 25.60 18.00 18.40 21.20 23.20 18.80 20.13 17.39%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 1.73 1.71 1.72 1.74 1.75 1.74 1.75 -0.76%
Adjusted Per Share Value based on latest NOSH - 1,416,645
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 220.23 200.85 200.31 207.23 220.58 208.14 208.75 3.63%
EPS 25.26 17.85 18.18 20.95 22.97 18.63 19.93 17.13%
DPS 19.74 19.89 19.76 19.76 19.80 19.95 19.80 -0.20%
NAPS 1.7071 1.7007 1.6994 1.7193 1.7327 1.7357 1.7327 -0.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.69 2.73 3.00 3.05 2.99 3.16 3.27 -
P/RPS 1.21 1.35 1.48 1.45 1.34 1.51 1.55 -15.23%
P/EPS 10.51 15.21 16.30 14.39 12.89 16.92 16.24 -25.20%
EY 9.52 6.57 6.13 6.95 7.76 5.91 6.16 33.70%
DY 7.43 7.33 6.67 6.56 6.69 6.33 6.12 13.81%
P/NAPS 1.55 1.60 1.74 1.75 1.71 1.82 1.87 -11.77%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 13/02/15 27/11/14 21/08/14 21/05/14 25/02/14 14/11/13 -
Price 2.68 2.76 2.91 3.05 3.04 3.01 3.24 -
P/RPS 1.20 1.37 1.44 1.45 1.36 1.44 1.54 -15.33%
P/EPS 10.47 15.38 15.82 14.39 13.10 16.11 16.09 -24.92%
EY 9.55 6.50 6.32 6.95 7.63 6.21 6.21 33.26%
DY 7.46 7.25 6.87 6.56 6.58 6.64 6.17 13.50%
P/NAPS 1.55 1.61 1.69 1.75 1.74 1.73 1.85 -11.13%

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