[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -74.27%
YoY- -91.06%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,035,394 1,420,736 1,535,524 1,673,153 1,527,737 1,320,196 2,438,176 -43.47%
PBT -5,320 54,226 50,580 143,998 133,440 105,602 310,132 -
Tax -22,890 -35,654 -21,224 -122,445 -50,410 -41,666 -85,876 -58.54%
NP -28,210 18,572 29,356 21,553 83,029 63,936 224,256 -
-
NP to SH -27,118 19,136 30,068 21,334 82,916 63,856 222,372 -
-
Tax Rate - 65.75% 41.96% 85.03% 37.78% 39.46% 27.69% -
Total Cost 1,063,605 1,402,164 1,506,168 1,651,600 1,444,708 1,256,260 2,213,920 -38.63%
-
Net Worth 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 2,490,171 -3.98%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 121,842 124,104 129,204 142,295 -
Div Payout % - - - 571.12% 149.67% 202.34% 63.99% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 2,490,171 -3.98%
NOSH 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 -0.02%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -2.72% 1.31% 1.91% 1.29% 5.43% 4.84% 9.20% -
ROE -1.16% 0.81% 1.27% 0.90% 3.41% 2.62% 8.93% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 72.04 98.86 106.84 117.27 107.34 92.78 171.35 -43.84%
EPS -1.89 1.32 2.08 1.50 5.83 4.48 15.64 -
DPS 0.00 0.00 0.00 8.54 8.72 9.08 10.00 -
NAPS 1.63 1.65 1.65 1.66 1.71 1.71 1.75 -4.62%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 72.04 98.86 106.84 116.42 106.30 91.86 169.65 -43.47%
EPS -1.89 1.32 2.08 1.48 5.77 4.44 15.47 -
DPS 0.00 0.00 0.00 8.48 8.64 8.99 9.90 -
NAPS 1.63 1.65 1.65 1.6479 1.6934 1.6931 1.7327 -3.98%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.04 1.98 2.20 2.28 2.10 2.20 1.90 -
P/RPS 2.83 2.00 2.06 1.94 1.96 2.37 1.11 86.52%
P/EPS -108.11 148.70 105.15 152.48 36.05 49.02 12.16 -
EY -0.92 0.67 0.95 0.66 2.77 2.04 8.22 -
DY 0.00 0.00 0.00 3.75 4.15 4.13 5.26 -
P/NAPS 1.25 1.20 1.33 1.37 1.23 1.29 1.09 9.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 19/05/21 25/02/21 26/11/20 26/08/20 22/05/20 -
Price 2.00 2.03 2.05 2.24 2.20 2.18 2.18 -
P/RPS 2.78 2.05 1.92 1.91 2.05 2.35 1.27 68.50%
P/EPS -105.99 152.46 97.99 149.80 37.76 48.58 13.95 -
EY -0.94 0.66 1.02 0.67 2.65 2.06 7.17 -
DY 0.00 0.00 0.00 3.81 3.96 4.17 4.59 -
P/NAPS 1.23 1.23 1.24 1.35 1.29 1.27 1.25 -1.06%

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