[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -83.88%
YoY- -55.59%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,649,207 1,974,121 1,317,667 697,084 2,659,344 2,025,530 1,378,340 54.40%
PBT 306,776 220,309 133,424 46,017 284,490 209,958 131,464 75.65%
Tax -97,319 -64,184 -41,280 -14,644 -91,568 -61,654 -38,901 83.97%
NP 209,457 156,125 92,144 31,373 192,922 148,304 92,563 72.10%
-
NP to SH 206,620 153,812 90,529 30,570 189,656 145,699 90,675 72.90%
-
Tax Rate 31.72% 29.13% 30.94% 31.82% 32.19% 29.36% 29.59% -
Total Cost 2,439,750 1,817,996 1,225,523 665,711 2,466,422 1,877,226 1,285,777 53.08%
-
Net Worth 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,418,831 2,405,663 1.93%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 156,525 99,607 42,688 - 184,991 142,284 99,642 35.02%
Div Payout % 75.76% 64.76% 47.15% - 97.54% 97.66% 109.89% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,418,831 2,405,663 1.93%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,422,841 1,423,469 0.66%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.91% 7.91% 6.99% 4.50% 7.25% 7.32% 6.72% -
ROE 8.35% 6.18% 3.68% 1.27% 7.84% 6.02% 3.77% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 186.18 138.73 92.60 48.99 186.88 142.36 96.83 54.44%
EPS 14.52 10.81 6.36 2.15 13.33 10.24 6.37 72.94%
DPS 11.00 7.00 3.00 0.00 13.00 10.00 7.00 35.05%
NAPS 1.74 1.75 1.73 1.69 1.70 1.70 1.69 1.95%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 184.33 137.36 91.68 48.50 185.04 140.94 95.91 54.39%
EPS 14.38 10.70 6.30 2.13 13.20 10.14 6.31 72.91%
DPS 10.89 6.93 2.97 0.00 12.87 9.90 6.93 35.05%
NAPS 1.7228 1.7327 1.7129 1.6733 1.6832 1.683 1.6739 1.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.74 1.81 1.73 2.13 2.17 2.26 2.30 -
P/RPS 0.93 1.30 1.87 4.35 1.16 1.59 2.38 -46.45%
P/EPS 11.98 16.74 27.19 99.15 16.28 22.07 36.11 -51.97%
EY 8.35 5.97 3.68 1.01 6.14 4.53 2.77 108.25%
DY 6.32 3.87 1.73 0.00 5.99 4.42 3.04 62.67%
P/NAPS 1.00 1.03 1.00 1.26 1.28 1.33 1.36 -18.48%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 23/08/17 19/05/17 23/02/17 24/11/16 18/08/16 -
Price 1.98 1.71 1.71 2.10 2.19 2.29 2.47 -
P/RPS 1.06 1.23 1.85 4.29 1.17 1.61 2.55 -44.21%
P/EPS 13.64 15.82 26.88 97.75 16.43 22.36 38.78 -50.07%
EY 7.33 6.32 3.72 1.02 6.09 4.47 2.58 100.21%
DY 5.56 4.09 1.75 0.00 5.94 4.37 2.83 56.67%
P/NAPS 1.14 0.98 0.99 1.24 1.29 1.35 1.46 -15.16%

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