[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -9.52%
YoY- 461.66%
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,320,196 2,438,176 2,705,685 2,766,337 2,845,298 3,024,984 2,704,254 -38.02%
PBT 105,602 310,132 343,207 350,989 384,838 351,116 313,334 -51.60%
Tax -41,666 -85,876 -102,064 -103,120 -112,384 -107,328 -205,922 -65.56%
NP 63,936 224,256 241,143 247,869 272,454 243,788 107,412 -29.26%
-
NP to SH 63,856 222,372 238,725 243,249 268,858 240,028 104,749 -28.12%
-
Tax Rate 39.46% 27.69% 29.74% 29.38% 29.20% 30.57% 65.72% -
Total Cost 1,256,260 2,213,920 2,464,542 2,518,468 2,572,844 2,781,196 2,596,842 -38.40%
-
Net Worth 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 2,461,712 2,376,334 1.59%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 129,204 142,295 227,672 246,645 256,131 227,672 213,443 -28.46%
Div Payout % 202.34% 63.99% 95.37% 101.40% 95.27% 94.85% 203.77% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 2,461,712 2,376,334 1.59%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.84% 9.20% 8.91% 8.96% 9.58% 8.06% 3.97% -
ROE 2.62% 8.93% 9.64% 9.94% 10.86% 9.75% 4.41% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 92.78 171.35 190.15 194.41 199.96 212.58 190.04 -38.02%
EPS 4.48 15.64 16.78 17.09 18.90 16.88 7.36 -28.19%
DPS 9.08 10.00 16.00 17.33 18.00 16.00 15.00 -28.46%
NAPS 1.71 1.75 1.74 1.72 1.74 1.73 1.67 1.59%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 91.86 169.65 188.26 192.48 197.98 210.48 188.16 -38.02%
EPS 4.44 15.47 16.61 16.93 18.71 16.70 7.29 -28.17%
DPS 8.99 9.90 15.84 17.16 17.82 15.84 14.85 -28.45%
NAPS 1.6931 1.7327 1.7228 1.703 1.7228 1.7129 1.6535 1.59%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.20 1.90 2.57 2.83 2.66 2.38 1.95 -
P/RPS 2.37 1.11 1.35 1.46 1.33 1.12 1.03 74.37%
P/EPS 49.02 12.16 15.32 16.55 14.08 14.11 26.49 50.78%
EY 2.04 8.22 6.53 6.04 7.10 7.09 3.78 -33.73%
DY 4.13 5.26 6.23 6.12 6.77 6.72 7.69 -33.95%
P/NAPS 1.29 1.09 1.48 1.65 1.53 1.38 1.17 6.73%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 22/05/20 26/02/20 19/11/19 22/08/19 28/05/19 21/02/19 -
Price 2.18 2.18 2.53 2.75 2.78 2.31 2.32 -
P/RPS 2.35 1.27 1.33 1.41 1.39 1.09 1.22 54.87%
P/EPS 48.58 13.95 15.08 16.09 14.71 13.69 31.52 33.46%
EY 2.06 7.17 6.63 6.22 6.80 7.30 3.17 -24.99%
DY 4.17 4.59 6.32 6.30 6.47 6.93 6.47 -25.40%
P/NAPS 1.27 1.25 1.45 1.60 1.60 1.34 1.39 -5.84%

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