[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 100.9%
YoY- -99.14%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,492,206 983,186 501,042 1,259,556 776,546 710,368 383,881 147.01%
PBT 103,451 70,587 32,449 25,237 -3,990 27,113 12,645 305.49%
Tax -39,560 -27,123 -15,584 -26,586 -17,168 -17,827 -5,306 281.17%
NP 63,891 43,464 16,865 -1,349 -21,158 9,286 7,339 322.63%
-
NP to SH 63,127 43,059 16,657 184 -20,339 9,568 7,517 312.62%
-
Tax Rate 38.24% 38.42% 48.03% 105.35% - 65.75% 41.96% -
Total Cost 1,428,315 939,722 484,177 1,260,905 797,704 701,082 376,542 143.02%
-
Net Worth 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 2,371,345 2,371,345 0.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 50,301 35,929 14,371 21,557 - - - -
Div Payout % 79.68% 83.44% 86.28% 11,716.13% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 2,371,345 2,371,345 0.00%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 -0.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.28% 4.42% 3.37% -0.11% -2.72% 1.31% 1.91% -
ROE 2.66% 1.82% 0.71% 0.01% -0.87% 0.40% 0.32% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 103.83 68.41 34.86 87.64 54.03 49.43 26.71 147.02%
EPS 4.39 3.00 1.16 0.01 -1.42 0.66 0.52 314.07%
DPS 3.50 2.50 1.00 1.50 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.64 1.64 1.63 1.65 1.65 0.00%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 103.83 68.41 34.86 87.64 54.03 49.43 26.71 147.02%
EPS 4.39 3.00 1.16 0.01 -1.42 0.66 0.52 314.07%
DPS 3.50 2.50 1.00 1.50 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.64 1.64 1.63 1.65 1.65 0.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.42 1.67 1.82 1.90 2.04 1.98 2.20 -
P/RPS 1.37 2.44 5.22 2.17 3.78 4.01 8.24 -69.73%
P/EPS 32.33 55.74 157.03 14,840.44 -144.15 297.41 420.62 -81.89%
EY 3.09 1.79 0.64 0.01 -0.69 0.34 0.24 448.47%
DY 2.46 1.50 0.55 0.79 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 1.11 1.16 1.25 1.20 1.33 -25.20%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 18/08/22 19/05/22 24/02/22 25/11/21 26/08/21 19/05/21 -
Price 1.41 1.66 1.81 1.86 2.00 2.03 2.05 -
P/RPS 1.36 2.43 5.19 2.12 3.70 4.11 7.67 -68.40%
P/EPS 32.10 55.41 156.17 14,528.01 -141.32 304.92 391.94 -81.11%
EY 3.12 1.80 0.64 0.01 -0.71 0.33 0.26 423.35%
DY 2.48 1.51 0.55 0.81 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 1.10 1.13 1.23 1.23 1.24 -22.23%

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