[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -69.82%
YoY- -24.15%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,659,344 2,025,530 1,378,340 752,563 2,767,010 2,098,579 1,438,405 50.35%
PBT 284,490 209,958 131,464 97,444 334,582 272,096 215,554 20.21%
Tax -91,568 -61,654 -38,901 -27,595 -101,349 -79,349 -61,280 30.54%
NP 192,922 148,304 92,563 69,849 233,233 192,747 154,274 15.99%
-
NP to SH 189,656 145,699 90,675 68,840 228,101 188,560 150,588 16.54%
-
Tax Rate 32.19% 29.36% 29.59% 28.32% 30.29% 29.16% 28.43% -
Total Cost 2,466,422 1,877,226 1,285,777 682,714 2,533,777 1,905,832 1,284,131 54.21%
-
Net Worth 2,419,125 2,418,831 2,405,663 2,432,157 2,423,573 2,428,424 2,443,503 -0.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 184,991 142,284 99,642 56,892 228,101 178,560 142,064 19.15%
Div Payout % 97.54% 97.66% 109.89% 82.64% 100.00% 94.70% 94.34% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,419,125 2,418,831 2,405,663 2,432,157 2,423,573 2,428,424 2,443,503 -0.66%
NOSH 1,437,749 1,422,841 1,423,469 1,422,314 1,425,631 1,428,484 1,420,641 0.79%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.25% 7.32% 6.72% 9.28% 8.43% 9.18% 10.73% -
ROE 7.84% 6.02% 3.77% 2.83% 9.41% 7.76% 6.16% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 186.88 142.36 96.83 52.91 194.09 146.91 101.25 50.18%
EPS 13.33 10.24 6.37 4.84 16.00 13.20 10.57 16.64%
DPS 13.00 10.00 7.00 4.00 16.00 12.50 10.00 19.01%
NAPS 1.70 1.70 1.69 1.71 1.70 1.70 1.72 -0.77%
Adjusted Per Share Value based on latest NOSH - 1,422,314
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 185.04 140.94 95.91 52.36 192.53 146.02 100.09 50.35%
EPS 13.20 10.14 6.31 4.79 15.87 13.12 10.48 16.54%
DPS 12.87 9.90 6.93 3.96 15.87 12.42 9.88 19.17%
NAPS 1.6832 1.683 1.6739 1.6923 1.6863 1.6897 1.7002 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.17 2.26 2.30 2.47 2.51 2.56 2.65 -
P/RPS 1.16 1.59 2.38 4.67 1.29 1.74 2.62 -41.76%
P/EPS 16.28 22.07 36.11 51.03 15.69 19.39 25.00 -24.77%
EY 6.14 4.53 2.77 1.96 6.37 5.16 4.00 32.89%
DY 5.99 4.42 3.04 1.62 6.37 4.88 3.77 35.97%
P/NAPS 1.28 1.33 1.36 1.44 1.48 1.51 1.54 -11.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 18/08/16 26/05/16 25/02/16 20/11/15 19/08/15 -
Price 2.19 2.29 2.47 2.34 2.55 2.70 2.59 -
P/RPS 1.17 1.61 2.55 4.42 1.31 1.84 2.56 -40.52%
P/EPS 16.43 22.36 38.78 48.35 15.94 20.45 24.43 -23.14%
EY 6.09 4.47 2.58 2.07 6.27 4.89 4.09 30.23%
DY 5.94 4.37 2.83 1.71 6.27 4.63 3.86 33.11%
P/NAPS 1.29 1.35 1.46 1.37 1.50 1.59 1.51 -9.92%

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