[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 50.15%
YoY- 41.32%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,186,334 584,396 2,159,926 1,603,579 1,083,109 546,001 2,031,100 -30.14%
PBT 99,737 38,039 188,433 129,273 89,425 27,094 159,918 -27.02%
Tax -27,450 -11,595 -61,442 -39,032 -29,318 -10,967 -58,782 -39.83%
NP 72,287 26,444 126,991 90,241 60,107 16,127 101,136 -20.07%
-
NP to SH 71,427 25,988 125,769 89,214 59,417 15,778 100,665 -20.46%
-
Tax Rate 27.52% 30.48% 32.61% 30.19% 32.79% 40.48% 36.76% -
Total Cost 1,114,047 557,952 2,032,935 1,513,338 1,023,002 529,874 1,929,964 -30.69%
-
Net Worth 2,457,576 2,428,832 2,443,204 2,414,460 2,414,460 2,385,717 2,385,717 1.99%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 50,301 21,557 86,230 57,487 43,115 14,371 71,858 -21.17%
Div Payout % 70.42% 82.95% 68.56% 64.44% 72.56% 91.09% 71.38% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,457,576 2,428,832 2,443,204 2,414,460 2,414,460 2,385,717 2,385,717 1.99%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.09% 4.53% 5.88% 5.63% 5.55% 2.95% 4.98% -
ROE 2.91% 1.07% 5.15% 3.69% 2.46% 0.66% 4.22% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 82.55 40.66 150.29 111.58 75.36 37.99 141.33 -30.14%
EPS 4.97 1.81 8.75 6.21 4.13 1.10 7.00 -20.43%
DPS 3.50 1.50 6.00 4.00 3.00 1.00 5.00 -21.17%
NAPS 1.71 1.69 1.70 1.68 1.68 1.66 1.66 1.99%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 82.55 40.66 150.29 111.58 75.36 37.99 141.33 -30.14%
EPS 4.97 1.81 8.75 6.21 4.13 1.10 7.00 -20.43%
DPS 3.50 1.50 6.00 4.00 3.00 1.00 5.00 -21.17%
NAPS 1.71 1.69 1.70 1.68 1.68 1.66 1.66 1.99%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.12 1.12 1.09 1.12 0.995 1.14 1.29 -
P/RPS 1.36 2.75 0.73 1.00 1.32 3.00 0.91 30.74%
P/EPS 22.54 61.94 12.46 18.04 24.07 103.84 18.42 14.41%
EY 4.44 1.61 8.03 5.54 4.16 0.96 5.43 -12.56%
DY 3.13 1.34 5.50 3.57 3.02 0.88 3.88 -13.35%
P/NAPS 0.65 0.66 0.64 0.67 0.59 0.69 0.78 -11.45%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 28/05/24 29/02/24 22/11/23 17/08/23 18/05/23 28/02/23 -
Price 1.25 1.18 1.13 1.15 1.15 1.01 1.20 -
P/RPS 1.51 2.90 0.75 1.03 1.53 2.66 0.85 46.73%
P/EPS 25.15 65.26 12.91 18.53 27.82 92.00 17.13 29.20%
EY 3.98 1.53 7.74 5.40 3.60 1.09 5.84 -22.57%
DY 2.80 1.27 5.31 3.48 2.61 0.99 4.17 -23.33%
P/NAPS 0.73 0.70 0.66 0.68 0.68 0.61 0.72 0.92%

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