[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 65.91%
YoY- 0.04%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 752,563 2,767,010 2,098,579 1,438,405 791,276 2,886,541 2,159,127 -50.44%
PBT 97,444 334,582 272,096 215,554 129,005 373,710 288,145 -51.42%
Tax -27,595 -101,349 -79,349 -61,280 -35,472 -112,759 -88,401 -53.95%
NP 69,849 233,233 192,747 154,274 93,533 260,951 199,744 -50.33%
-
NP to SH 68,840 228,101 188,560 150,588 90,763 256,538 195,950 -50.17%
-
Tax Rate 28.32% 30.29% 29.16% 28.43% 27.50% 30.17% 30.68% -
Total Cost 682,714 2,533,777 1,905,832 1,284,131 697,743 2,625,590 1,959,383 -50.45%
-
Net Worth 2,432,157 2,423,573 2,428,424 2,443,503 2,453,437 2,444,198 2,442,275 -0.27%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 56,892 228,101 178,560 142,064 70,908 285,871 212,989 -58.49%
Div Payout % 82.64% 100.00% 94.70% 94.34% 78.13% 111.43% 108.70% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,432,157 2,423,573 2,428,424 2,443,503 2,453,437 2,444,198 2,442,275 -0.27%
NOSH 1,422,314 1,425,631 1,428,484 1,420,641 1,418,171 1,429,355 1,419,927 0.11%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.28% 8.43% 9.18% 10.73% 11.82% 9.04% 9.25% -
ROE 2.83% 9.41% 7.76% 6.16% 3.70% 10.50% 8.02% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 52.91 194.09 146.91 101.25 55.80 201.95 152.06 -50.49%
EPS 4.84 16.00 13.20 10.57 6.40 18.00 13.80 -50.23%
DPS 4.00 16.00 12.50 10.00 5.00 20.00 15.00 -58.53%
NAPS 1.71 1.70 1.70 1.72 1.73 1.71 1.72 -0.38%
Adjusted Per Share Value based on latest NOSH - 1,424,404
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 52.36 192.53 146.02 100.09 55.06 200.85 150.23 -50.44%
EPS 4.79 15.87 13.12 10.48 6.32 17.85 13.63 -50.16%
DPS 3.96 15.87 12.42 9.88 4.93 19.89 14.82 -58.48%
NAPS 1.6923 1.6863 1.6897 1.7002 1.7071 1.7007 1.6994 -0.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.47 2.51 2.56 2.65 2.69 2.73 3.00 -
P/RPS 4.67 1.29 1.74 2.62 4.82 1.35 1.97 77.69%
P/EPS 51.03 15.69 19.39 25.00 42.03 15.21 21.74 76.53%
EY 1.96 6.37 5.16 4.00 2.38 6.57 4.60 -43.34%
DY 1.62 6.37 4.88 3.77 1.86 7.33 5.00 -52.79%
P/NAPS 1.44 1.48 1.51 1.54 1.55 1.60 1.74 -11.84%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 20/11/15 19/08/15 28/05/15 13/02/15 27/11/14 -
Price 2.34 2.55 2.70 2.59 2.68 2.76 2.91 -
P/RPS 4.42 1.31 1.84 2.56 4.80 1.37 1.91 74.86%
P/EPS 48.35 15.94 20.45 24.43 41.88 15.38 21.09 73.77%
EY 2.07 6.27 4.89 4.09 2.39 6.50 4.74 -42.41%
DY 1.71 6.27 4.63 3.86 1.87 7.25 5.15 -52.01%
P/NAPS 1.37 1.50 1.59 1.51 1.55 1.61 1.69 -13.04%

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