[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 29.25%
YoY- 350.03%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,184,004 2,031,100 1,989,608 1,966,372 2,004,168 1,259,556 1,035,394 64.54%
PBT 108,376 159,918 137,934 141,174 129,796 25,237 -5,320 -
Tax -43,868 -58,782 -52,746 -54,246 -62,336 -26,586 -22,890 54.35%
NP 64,508 101,136 85,188 86,928 67,460 -1,349 -28,210 -
-
NP to SH 63,112 100,665 84,169 86,118 66,628 184 -27,118 -
-
Tax Rate 40.48% 36.76% 38.24% 38.42% 48.03% 105.35% - -
Total Cost 2,119,496 1,929,964 1,904,420 1,879,444 1,936,708 1,260,905 1,063,605 58.42%
-
Net Worth 2,385,717 2,385,717 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 1.22%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 57,487 71,858 67,068 71,858 57,487 21,557 - -
Div Payout % 91.09% 71.38% 79.68% 83.44% 86.28% 11,716.13% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,385,717 2,385,717 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 1.22%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.95% 4.98% 4.28% 4.42% 3.37% -0.11% -2.72% -
ROE 2.65% 4.22% 3.55% 3.63% 2.83% 0.01% -1.16% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 151.96 141.33 138.44 136.82 139.45 87.64 72.04 64.55%
EPS 4.40 7.00 5.85 6.00 4.64 0.01 -1.89 -
DPS 4.00 5.00 4.67 5.00 4.00 1.50 0.00 -
NAPS 1.66 1.66 1.65 1.65 1.64 1.64 1.63 1.22%
Adjusted Per Share Value based on latest NOSH - 1,437,179
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 151.96 141.33 138.44 136.82 139.45 87.64 72.04 64.55%
EPS 4.40 7.00 5.85 6.00 4.64 0.01 -1.89 -
DPS 4.00 5.00 4.67 5.00 4.00 1.50 0.00 -
NAPS 1.66 1.66 1.65 1.65 1.64 1.64 1.63 1.22%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.14 1.29 1.42 1.67 1.82 1.90 2.04 -
P/RPS 0.75 0.91 1.03 1.22 1.31 2.17 2.83 -58.77%
P/EPS 25.96 18.42 24.25 27.87 39.26 14,840.44 -108.11 -
EY 3.85 5.43 4.12 3.59 2.55 0.01 -0.92 -
DY 3.51 3.88 3.29 2.99 2.20 0.79 0.00 -
P/NAPS 0.69 0.78 0.86 1.01 1.11 1.16 1.25 -32.73%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 28/02/23 24/11/22 18/08/22 19/05/22 24/02/22 25/11/21 -
Price 1.01 1.20 1.41 1.66 1.81 1.86 2.00 -
P/RPS 0.66 0.85 1.02 1.21 1.30 2.12 2.78 -61.69%
P/EPS 23.00 17.13 24.08 27.70 39.04 14,528.01 -105.99 -
EY 4.35 5.84 4.15 3.61 2.56 0.01 -0.94 -
DY 3.96 4.17 3.31 3.01 2.21 0.81 0.00 -
P/NAPS 0.61 0.72 0.85 1.01 1.10 1.13 1.23 -37.37%

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