[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 40.97%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,702,354 1,186,334 584,396 2,159,926 1,603,579 1,083,109 546,001 112.97%
PBT 152,759 99,737 38,039 188,433 129,273 89,425 27,094 215.78%
Tax -50,734 -27,450 -11,595 -61,442 -39,032 -29,318 -10,967 176.86%
NP 102,025 72,287 26,444 126,991 90,241 60,107 16,127 240.91%
-
NP to SH 100,727 71,427 25,988 125,769 89,214 59,417 15,778 242.97%
-
Tax Rate 33.21% 27.52% 30.48% 32.61% 30.19% 32.79% 40.48% -
Total Cost 1,600,329 1,114,047 557,952 2,032,935 1,513,338 1,023,002 529,874 108.52%
-
Net Worth 2,457,576 2,457,576 2,428,832 2,443,204 2,414,460 2,414,460 2,385,717 1.99%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 71,858 50,301 21,557 86,230 57,487 43,115 14,371 191.55%
Div Payout % 71.34% 70.42% 82.95% 68.56% 64.44% 72.56% 91.09% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,457,576 2,457,576 2,428,832 2,443,204 2,414,460 2,414,460 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
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.99% 6.09% 4.53% 5.88% 5.63% 5.55% 2.95% -
ROE 4.10% 2.91% 1.07% 5.15% 3.69% 2.46% 0.66% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 118.45 82.55 40.66 150.29 111.58 75.36 37.99 112.98%
EPS 7.01 4.97 1.81 8.75 6.21 4.13 1.10 242.57%
DPS 5.00 3.50 1.50 6.00 4.00 3.00 1.00 191.54%
NAPS 1.71 1.71 1.69 1.70 1.68 1.68 1.66 1.99%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 118.45 82.55 40.66 150.29 111.58 75.36 37.99 112.98%
EPS 7.01 4.97 1.81 8.75 6.21 4.13 1.10 242.57%
DPS 5.00 3.50 1.50 6.00 4.00 3.00 1.00 191.54%
NAPS 1.71 1.71 1.69 1.70 1.68 1.68 1.66 1.99%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.17 1.12 1.12 1.09 1.12 0.995 1.14 -
P/RPS 0.99 1.36 2.75 0.73 1.00 1.32 3.00 -52.14%
P/EPS 16.69 22.54 61.94 12.46 18.04 24.07 103.84 -70.33%
EY 5.99 4.44 1.61 8.03 5.54 4.16 0.96 237.79%
DY 4.27 3.13 1.34 5.50 3.57 3.02 0.88 185.79%
P/NAPS 0.68 0.65 0.66 0.64 0.67 0.59 0.69 -0.96%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 28/05/24 29/02/24 22/11/23 17/08/23 18/05/23 -
Price 1.21 1.25 1.18 1.13 1.15 1.15 1.01 -
P/RPS 1.02 1.51 2.90 0.75 1.03 1.53 2.66 -47.12%
P/EPS 17.26 25.15 65.26 12.91 18.53 27.82 92.00 -67.12%
EY 5.79 3.98 1.53 7.74 5.40 3.60 1.09 203.51%
DY 4.13 2.80 1.27 5.31 3.48 2.61 0.99 158.47%
P/NAPS 0.71 0.73 0.70 0.66 0.68 0.68 0.61 10.61%

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