[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 5.73%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 2,337,584 2,159,926 2,138,105 2,166,218 2,184,004 2,031,100 1,989,608 11.33%
PBT 152,156 188,433 172,364 178,850 108,376 159,918 137,934 6.75%
Tax -46,380 -61,442 -52,042 -58,636 -43,868 -58,782 -52,746 -8.21%
NP 105,776 126,991 120,321 120,214 64,508 101,136 85,188 15.50%
-
NP to SH 103,952 125,769 118,952 118,834 63,112 100,665 84,169 15.09%
-
Tax Rate 30.48% 32.61% 30.19% 32.79% 40.48% 36.76% 38.24% -
Total Cost 2,231,808 2,032,935 2,017,784 2,046,004 2,119,496 1,929,964 1,904,420 11.14%
-
Net Worth 2,426,504 2,443,204 2,414,460 2,414,460 2,385,717 2,385,717 2,371,345 1.54%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 86,148 86,230 76,649 86,230 57,487 71,858 67,068 18.14%
Div Payout % 82.87% 68.56% 64.44% 72.56% 91.09% 71.38% 79.68% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 2,426,504 2,443,204 2,414,460 2,414,460 2,385,717 2,385,717 2,371,345 1.54%
NOSH 1,435,801 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 -0.06%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 4.53% 5.88% 5.63% 5.55% 2.95% 4.98% 4.28% -
ROE 4.28% 5.15% 4.93% 4.92% 2.65% 4.22% 3.55% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 162.81 150.29 148.77 150.73 151.96 141.33 138.44 11.40%
EPS 7.24 8.75 8.28 8.26 4.40 7.00 5.85 15.25%
DPS 6.00 6.00 5.33 6.00 4.00 5.00 4.67 18.16%
NAPS 1.69 1.70 1.68 1.68 1.66 1.66 1.65 1.60%
Adjusted Per Share Value based on latest NOSH - 1,437,179
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 162.81 150.43 148.91 150.87 152.11 141.46 138.57 11.33%
EPS 7.24 8.76 8.28 8.28 4.40 7.01 5.86 15.12%
DPS 6.00 6.01 5.34 6.01 4.00 5.00 4.67 18.16%
NAPS 1.69 1.7016 1.6816 1.6816 1.6616 1.6616 1.6516 1.54%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.12 1.09 1.12 0.995 1.14 1.29 1.42 -
P/RPS 0.69 0.73 0.75 0.66 0.75 0.91 1.03 -23.42%
P/EPS 15.47 12.46 13.53 12.03 25.96 18.42 24.25 -25.87%
EY 6.46 8.03 7.39 8.31 3.85 5.43 4.12 34.92%
DY 5.36 5.50 4.76 6.03 3.51 3.88 3.29 38.41%
P/NAPS 0.66 0.64 0.67 0.59 0.69 0.78 0.86 -16.16%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 29/02/24 22/11/23 17/08/23 18/05/23 28/02/23 24/11/22 -
Price 1.18 1.13 1.15 1.15 1.01 1.20 1.41 -
P/RPS 0.72 0.75 0.77 0.76 0.66 0.85 1.02 -20.70%
P/EPS 16.30 12.91 13.89 13.91 23.00 17.13 24.08 -22.88%
EY 6.14 7.74 7.20 7.19 4.35 5.84 4.15 29.81%
DY 5.08 5.31 4.64 5.22 3.96 4.17 3.31 33.01%
P/NAPS 0.70 0.66 0.68 0.68 0.61 0.72 0.85 -12.13%

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