[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 158.5%
YoY- 350.03%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 546,001 2,031,100 1,492,206 983,186 501,042 1,259,556 776,546 -20.94%
PBT 27,094 159,918 103,451 70,587 32,449 25,237 -3,990 -
Tax -10,967 -58,782 -39,560 -27,123 -15,584 -26,586 -17,168 -25.84%
NP 16,127 101,136 63,891 43,464 16,865 -1,349 -21,158 -
-
NP to SH 15,778 100,665 63,127 43,059 16,657 184 -20,339 -
-
Tax Rate 40.48% 36.76% 38.24% 38.42% 48.03% 105.35% - -
Total Cost 529,874 1,929,964 1,428,315 939,722 484,177 1,260,905 797,704 -23.88%
-
Net Worth 2,385,717 2,385,717 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 1.22%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 14,371 71,858 50,301 35,929 14,371 21,557 - -
Div Payout % 91.09% 71.38% 79.68% 83.44% 86.28% 11,716.13% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,385,717 2,385,717 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 1.22%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.95% 4.98% 4.28% 4.42% 3.37% -0.11% -2.72% -
ROE 0.66% 4.22% 2.66% 1.82% 0.71% 0.01% -0.87% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 37.99 141.33 103.83 68.41 34.86 87.64 54.03 -20.94%
EPS 1.10 7.00 4.39 3.00 1.16 0.01 -1.42 -
DPS 1.00 5.00 3.50 2.50 1.00 1.50 0.00 -
NAPS 1.66 1.66 1.65 1.65 1.64 1.64 1.63 1.22%
Adjusted Per Share Value based on latest NOSH - 1,437,179
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 37.99 141.33 103.83 68.41 34.86 87.64 54.03 -20.94%
EPS 1.10 7.00 4.39 3.00 1.16 0.01 -1.42 -
DPS 1.00 5.00 3.50 2.50 1.00 1.50 0.00 -
NAPS 1.66 1.66 1.65 1.65 1.64 1.64 1.63 1.22%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.14 1.29 1.42 1.67 1.82 1.90 2.04 -
P/RPS 3.00 0.91 1.37 2.44 5.22 2.17 3.78 -14.29%
P/EPS 103.84 18.42 32.33 55.74 157.03 14,840.44 -144.15 -
EY 0.96 5.43 3.09 1.79 0.64 0.01 -0.69 -
DY 0.88 3.88 2.46 1.50 0.55 0.79 0.00 -
P/NAPS 0.69 0.78 0.86 1.01 1.11 1.16 1.25 -32.73%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 28/02/23 24/11/22 18/08/22 19/05/22 24/02/22 25/11/21 -
Price 1.01 1.20 1.41 1.66 1.81 1.86 2.00 -
P/RPS 2.66 0.85 1.36 2.43 5.19 2.12 3.70 -19.76%
P/EPS 92.00 17.13 32.10 55.41 156.17 14,528.01 -141.32 -
EY 1.09 5.84 3.12 1.80 0.64 0.01 -0.71 -
DY 0.99 4.17 2.48 1.51 0.55 0.81 0.00 -
P/NAPS 0.61 0.72 0.85 1.01 1.10 1.13 1.23 -37.37%

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