[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -6.26%
YoY- 13.77%
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 3,024,984 2,704,254 2,639,798 2,625,480 2,849,408 2,649,207 2,632,161 9.72%
PBT 351,116 313,334 277,850 300,626 319,740 306,776 293,745 12.64%
Tax -107,328 -205,922 -231,736 -91,906 -96,800 -97,319 -85,578 16.31%
NP 243,788 107,412 46,114 208,720 222,940 209,457 208,166 11.11%
-
NP to SH 240,028 104,749 43,309 205,982 219,748 206,620 205,082 11.07%
-
Tax Rate 30.57% 65.72% 83.40% 30.57% 30.27% 31.72% 29.13% -
Total Cost 2,781,196 2,596,842 2,593,684 2,416,760 2,626,468 2,439,750 2,423,994 9.60%
-
Net Worth 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 2,490,183 -0.76%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 227,672 213,443 208,700 199,213 227,672 156,525 132,809 43.28%
Div Payout % 94.85% 203.77% 481.88% 96.71% 103.61% 75.76% 64.76% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 2,490,183 -0.76%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.06% 3.97% 1.75% 7.95% 7.82% 7.91% 7.91% -
ROE 9.75% 4.41% 1.83% 8.32% 8.88% 8.35% 8.24% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 212.58 190.04 185.52 184.51 200.25 186.18 184.98 9.72%
EPS 16.88 7.36 3.04 14.48 15.44 14.52 14.41 11.13%
DPS 16.00 15.00 14.67 14.00 16.00 11.00 9.33 43.31%
NAPS 1.73 1.67 1.66 1.74 1.74 1.74 1.75 -0.76%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 210.48 188.16 183.68 182.68 198.26 184.33 183.15 9.72%
EPS 16.70 7.29 3.01 14.33 15.29 14.38 14.27 11.06%
DPS 15.84 14.85 14.52 13.86 15.84 10.89 9.24 43.28%
NAPS 1.7129 1.6535 1.6436 1.7228 1.7228 1.7228 1.7327 -0.76%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.38 1.95 1.92 2.09 1.83 1.74 1.81 -
P/RPS 1.12 1.03 1.03 1.13 0.91 0.93 0.98 9.31%
P/EPS 14.11 26.49 63.08 14.44 11.85 11.98 12.56 8.07%
EY 7.09 3.78 1.59 6.93 8.44 8.35 7.96 -7.43%
DY 6.72 7.69 7.64 6.70 8.74 6.32 5.16 19.27%
P/NAPS 1.38 1.17 1.16 1.20 1.05 1.00 1.03 21.55%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 21/02/19 27/11/18 24/08/18 21/05/18 27/02/18 29/11/17 -
Price 2.31 2.32 2.02 2.00 2.12 1.98 1.71 -
P/RPS 1.09 1.22 1.09 1.08 1.06 1.06 0.92 11.97%
P/EPS 13.69 31.52 66.37 13.82 13.73 13.64 11.86 10.04%
EY 7.30 3.17 1.51 7.24 7.28 7.33 8.43 -9.15%
DY 6.93 6.47 7.26 7.00 7.55 5.56 5.46 17.24%
P/NAPS 1.34 1.39 1.22 1.15 1.22 1.14 0.98 23.21%

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