[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.52%
YoY- -21.16%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,878,836 2,978,282 3,170,180 2,991,338 3,000,182 3,095,488 3,389,700 -10.30%
PBT 384,193 426,848 475,392 405,260 428,577 488,628 631,872 -28.20%
Tax -117,868 -119,304 -136,728 -132,101 -134,684 -177,598 -16,080 276.88%
NP 266,325 307,544 338,664 273,159 293,893 311,030 615,792 -42.78%
-
NP to SH 261,266 301,066 330,136 267,798 286,490 300,188 597,780 -42.37%
-
Tax Rate 30.68% 27.95% 28.76% 32.60% 31.43% 36.35% 2.54% -
Total Cost 2,612,510 2,670,738 2,831,516 2,718,179 2,706,289 2,784,458 2,773,908 -3.91%
-
Net Worth 2,442,275 2,471,013 2,490,249 2,494,478 2,490,192 3,259,183 3,543,981 -21.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 283,985 284,024 284,599 286,721 284,593 285,893 284,657 -0.15%
Div Payout % 108.70% 94.34% 86.21% 107.07% 99.34% 95.24% 47.62% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,442,275 2,471,013 2,490,249 2,494,478 2,490,192 3,259,183 3,543,981 -21.96%
NOSH 1,419,927 1,420,122 1,422,999 1,433,608 1,422,966 1,429,466 1,423,285 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.25% 10.33% 10.68% 9.13% 9.80% 10.05% 18.17% -
ROE 10.70% 12.18% 13.26% 10.74% 11.50% 9.21% 16.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 202.75 209.72 222.78 208.66 210.84 216.55 238.16 -10.16%
EPS 18.40 21.20 23.20 18.80 20.13 21.00 42.00 -42.28%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 1.72 1.74 1.75 1.74 1.75 2.28 2.49 -21.84%
Adjusted Per Share Value based on latest NOSH - 1,438,051
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 200.31 207.23 220.58 208.14 208.75 215.39 235.86 -10.31%
EPS 18.18 20.95 22.97 18.63 19.93 20.89 41.59 -42.37%
DPS 19.76 19.76 19.80 19.95 19.80 19.89 19.81 -0.16%
NAPS 1.6994 1.7193 1.7327 1.7357 1.7327 2.2678 2.4659 -21.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.00 3.05 2.99 3.16 3.27 3.61 3.62 -
P/RPS 1.48 1.45 1.34 1.51 1.55 1.67 1.52 -1.76%
P/EPS 16.30 14.39 12.89 16.92 16.24 17.19 8.62 52.85%
EY 6.13 6.95 7.76 5.91 6.16 5.82 11.60 -34.61%
DY 6.67 6.56 6.69 6.33 6.12 5.54 5.52 13.43%
P/NAPS 1.74 1.75 1.71 1.82 1.87 1.58 1.45 12.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 21/05/14 25/02/14 14/11/13 22/08/13 27/05/13 -
Price 2.91 3.05 3.04 3.01 3.24 3.33 3.51 -
P/RPS 1.44 1.45 1.36 1.44 1.54 1.54 1.47 -1.36%
P/EPS 15.82 14.39 13.10 16.11 16.09 15.86 8.36 52.93%
EY 6.32 6.95 7.63 6.21 6.21 6.31 11.97 -34.64%
DY 6.87 6.56 6.58 6.64 6.17 6.01 5.70 13.24%
P/NAPS 1.69 1.75 1.74 1.73 1.85 1.46 1.41 12.82%

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