[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 0.1%
YoY- 41.32%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,372,668 2,337,584 2,159,926 2,138,105 2,166,218 2,184,004 2,031,100 10.92%
PBT 199,474 152,156 188,433 172,364 178,850 108,376 159,918 15.89%
Tax -54,900 -46,380 -61,442 -52,042 -58,636 -43,868 -58,782 -4.45%
NP 144,574 105,776 126,991 120,321 120,214 64,508 101,136 26.92%
-
NP to SH 142,854 103,952 125,769 118,952 118,834 63,112 100,665 26.30%
-
Tax Rate 27.52% 30.48% 32.61% 30.19% 32.79% 40.48% 36.76% -
Total Cost 2,228,094 2,231,808 2,032,935 2,017,784 2,046,004 2,119,496 1,929,964 10.05%
-
Net Worth 2,457,576 2,428,832 2,443,204 2,414,460 2,414,460 2,385,717 2,385,717 1.99%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 100,602 86,230 86,230 76,649 86,230 57,487 71,858 25.17%
Div Payout % 70.42% 82.95% 68.56% 64.44% 72.56% 91.09% 71.38% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,457,576 2,428,832 2,443,204 2,414,460 2,414,460 2,385,717 2,385,717 1.99%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.09% 4.53% 5.88% 5.63% 5.55% 2.95% 4.98% -
ROE 5.81% 4.28% 5.15% 4.93% 4.92% 2.65% 4.22% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 165.09 162.65 150.29 148.77 150.73 151.96 141.33 10.92%
EPS 9.94 7.24 8.75 8.28 8.26 4.40 7.00 26.36%
DPS 7.00 6.00 6.00 5.33 6.00 4.00 5.00 25.17%
NAPS 1.71 1.69 1.70 1.68 1.68 1.66 1.66 1.99%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 165.09 162.65 150.29 148.77 150.73 151.96 141.33 10.92%
EPS 9.94 7.24 8.75 8.28 8.26 4.40 7.00 26.36%
DPS 7.00 6.00 6.00 5.33 6.00 4.00 5.00 25.17%
NAPS 1.71 1.69 1.70 1.68 1.68 1.66 1.66 1.99%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.12 1.12 1.09 1.12 0.995 1.14 1.29 -
P/RPS 0.68 0.69 0.73 0.75 0.66 0.75 0.91 -17.66%
P/EPS 11.27 15.48 12.46 13.53 12.03 25.96 18.42 -27.95%
EY 8.87 6.46 8.03 7.39 8.31 3.85 5.43 38.74%
DY 6.25 5.36 5.50 4.76 6.03 3.51 3.88 37.45%
P/NAPS 0.65 0.66 0.64 0.67 0.59 0.69 0.78 -11.45%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 28/05/24 29/02/24 22/11/23 17/08/23 18/05/23 28/02/23 -
Price 1.25 1.18 1.13 1.15 1.15 1.01 1.20 -
P/RPS 0.76 0.73 0.75 0.77 0.76 0.66 0.85 -7.19%
P/EPS 12.58 16.31 12.91 13.89 13.91 23.00 17.13 -18.61%
EY 7.95 6.13 7.74 7.20 7.19 4.35 5.84 22.85%
DY 5.60 5.08 5.31 4.64 5.22 3.96 4.17 21.74%
P/NAPS 0.73 0.70 0.66 0.68 0.68 0.61 0.72 0.92%

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