[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 30.85%
YoY- 127.9%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,145,803 660,098 609,544 2,705,685 2,074,753 1,422,649 756,246 31.81%
PBT 100,080 52,801 77,533 343,207 263,242 192,419 87,779 9.11%
Tax -37,808 -20,833 -21,469 -102,064 -77,340 -56,192 -26,832 25.60%
NP 62,272 31,968 56,064 241,143 185,902 136,227 60,947 1.44%
-
NP to SH 62,187 31,928 55,593 238,725 182,437 134,429 60,007 2.40%
-
Tax Rate 37.78% 39.46% 27.69% 29.74% 29.38% 29.20% 30.57% -
Total Cost 1,083,531 628,130 553,480 2,464,542 1,888,851 1,286,422 695,299 34.30%
-
Net Worth 2,433,697 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 2,461,712 -0.75%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 93,078 64,602 35,573 227,672 184,984 128,065 56,918 38.67%
Div Payout % 149.67% 202.34% 63.99% 95.37% 101.40% 95.27% 94.85% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,433,697 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 2,461,712 -0.75%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.43% 4.84% 9.20% 8.91% 8.96% 9.58% 8.06% -
ROE 2.56% 1.31% 2.23% 9.64% 7.45% 5.43% 2.44% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 80.51 46.39 42.84 190.15 145.81 99.98 53.15 31.79%
EPS 4.37 2.24 3.91 16.78 12.82 9.45 4.22 2.34%
DPS 6.54 4.54 2.50 16.00 13.00 9.00 4.00 38.66%
NAPS 1.71 1.71 1.75 1.74 1.72 1.74 1.73 -0.77%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 79.73 45.93 42.41 188.26 144.36 98.99 52.62 31.82%
EPS 4.33 2.22 3.87 16.61 12.69 9.35 4.18 2.37%
DPS 6.48 4.50 2.48 15.84 12.87 8.91 3.96 38.73%
NAPS 1.6934 1.6931 1.7327 1.7228 1.703 1.7228 1.7129 -0.75%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.10 2.20 1.90 2.57 2.83 2.66 2.38 -
P/RPS 2.61 4.74 4.44 1.35 1.94 2.66 4.48 -30.17%
P/EPS 48.06 98.05 48.63 15.32 22.07 28.16 56.44 -10.13%
EY 2.08 1.02 2.06 6.53 4.53 3.55 1.77 11.32%
DY 3.11 2.06 1.32 6.23 4.59 3.38 1.68 50.59%
P/NAPS 1.23 1.29 1.09 1.48 1.65 1.53 1.38 -7.36%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 22/05/20 26/02/20 19/11/19 22/08/19 28/05/19 -
Price 2.20 2.18 2.18 2.53 2.75 2.78 2.31 -
P/RPS 2.73 4.70 5.09 1.33 1.89 2.78 4.35 -26.63%
P/EPS 50.35 97.16 55.80 15.08 21.45 29.43 54.78 -5.45%
EY 1.99 1.03 1.79 6.63 4.66 3.40 1.83 5.73%
DY 2.97 2.08 1.15 6.32 4.73 3.24 1.73 43.23%
P/NAPS 1.29 1.27 1.25 1.45 1.60 1.60 1.34 -2.49%

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