[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -56.0%
YoY- 78.5%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,991,338 2,250,137 1,547,744 847,425 3,088,646 2,348,027 1,598,718 51.67%
PBT 405,260 321,433 244,314 157,968 322,063 296,179 220,279 49.97%
Tax -132,101 -101,013 -88,799 -4,020 15,401 -6,033 -3,781 961.83%
NP 273,159 220,420 155,515 153,948 337,464 290,146 216,498 16.71%
-
NP to SH 267,798 214,868 150,094 149,445 339,666 290,714 218,348 14.53%
-
Tax Rate 32.60% 31.43% 36.35% 2.54% -4.78% 2.04% 1.72% -
Total Cost 2,718,179 2,029,717 1,392,229 693,477 2,751,182 2,057,881 1,382,220 56.77%
-
Net Worth 2,494,478 2,490,191 3,259,183 3,543,981 3,481,450 3,437,013 3,367,982 -18.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 286,721 213,445 142,946 71,164 233,067 157,529 71,355 152.10%
Div Payout % 107.07% 99.34% 95.24% 47.62% 68.62% 54.19% 32.68% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,494,478 2,490,191 3,259,183 3,543,981 3,481,450 3,437,013 3,367,982 -18.09%
NOSH 1,433,608 1,422,966 1,429,466 1,423,285 1,456,673 1,432,088 1,427,111 0.30%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.13% 9.80% 10.05% 18.17% 10.93% 12.36% 13.54% -
ROE 10.74% 8.63% 4.61% 4.22% 9.76% 8.46% 6.48% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 208.66 158.13 108.27 59.54 212.03 163.96 112.02 51.21%
EPS 18.80 15.10 10.50 10.50 23.80 20.40 15.30 14.67%
DPS 20.00 15.00 10.00 5.00 16.00 11.00 5.00 151.34%
NAPS 1.74 1.75 2.28 2.49 2.39 2.40 2.36 -18.34%
Adjusted Per Share Value based on latest NOSH - 1,423,285
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 208.14 156.57 107.69 58.96 214.91 163.38 111.24 51.67%
EPS 18.63 14.95 10.44 10.40 23.63 20.23 15.19 14.53%
DPS 19.95 14.85 9.95 4.95 16.22 10.96 4.96 152.27%
NAPS 1.7357 1.7327 2.2678 2.4659 2.4224 2.3915 2.3435 -18.09%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.16 3.27 3.61 3.62 3.49 3.50 3.30 -
P/RPS 1.51 2.07 3.33 6.08 1.65 2.13 2.95 -35.93%
P/EPS 16.92 21.66 34.38 34.48 14.97 17.24 21.57 -14.90%
EY 5.91 4.62 2.91 2.90 6.68 5.80 4.64 17.45%
DY 6.33 4.59 2.77 1.38 4.58 3.14 1.52 158.17%
P/NAPS 1.82 1.87 1.58 1.45 1.46 1.46 1.40 19.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 14/11/13 22/08/13 27/05/13 28/02/13 22/11/12 29/08/12 -
Price 3.01 3.24 3.33 3.51 3.40 3.71 3.81 -
P/RPS 1.44 2.05 3.08 5.90 1.60 2.26 3.40 -43.51%
P/EPS 16.11 21.46 31.71 33.43 14.58 18.28 24.90 -25.13%
EY 6.21 4.66 3.15 2.99 6.86 5.47 4.02 33.52%
DY 6.64 4.63 3.00 1.42 4.71 2.96 1.31 194.20%
P/NAPS 1.73 1.85 1.46 1.41 1.42 1.55 1.61 4.89%

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