[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -73.41%
YoY- 79.71%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,704,254 1,979,849 1,312,740 712,352 2,649,207 1,974,121 1,317,667 61.28%
PBT 313,334 208,388 150,313 79,935 306,776 220,309 133,424 76.40%
Tax -205,922 -173,802 -45,953 -24,200 -97,319 -64,184 -41,280 191.09%
NP 107,412 34,586 104,360 55,735 209,457 156,125 92,144 10.73%
-
NP to SH 104,749 32,482 102,991 54,937 206,620 153,812 90,529 10.18%
-
Tax Rate 65.72% 83.40% 30.57% 30.27% 31.72% 29.13% 30.94% -
Total Cost 2,596,842 1,945,263 1,208,380 656,617 2,439,750 1,817,996 1,225,523 64.74%
-
Net Worth 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 2,490,183 2,461,720 -2.31%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 213,443 156,525 99,606 56,918 156,525 99,607 42,688 191.54%
Div Payout % 203.77% 481.88% 96.71% 103.61% 75.76% 64.76% 47.15% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 2,490,183 2,461,720 -2.31%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.97% 1.75% 7.95% 7.82% 7.91% 7.91% 6.99% -
ROE 4.41% 1.38% 4.16% 2.22% 8.35% 6.18% 3.68% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 190.04 139.14 92.25 50.06 186.18 138.73 92.60 61.28%
EPS 7.36 2.28 7.24 3.86 14.52 10.81 6.36 10.19%
DPS 15.00 11.00 7.00 4.00 11.00 7.00 3.00 191.54%
NAPS 1.67 1.66 1.74 1.74 1.74 1.75 1.73 -2.31%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 188.16 137.76 91.34 49.57 184.33 137.36 91.68 61.28%
EPS 7.29 2.26 7.17 3.82 14.38 10.70 6.30 10.19%
DPS 14.85 10.89 6.93 3.96 10.89 6.93 2.97 191.54%
NAPS 1.6535 1.6436 1.7228 1.7228 1.7228 1.7327 1.7129 -2.31%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.95 1.92 2.09 1.83 1.74 1.81 1.73 -
P/RPS 1.03 1.38 2.27 3.66 0.93 1.30 1.87 -32.73%
P/EPS 26.49 84.11 28.88 47.40 11.98 16.74 27.19 -1.71%
EY 3.78 1.19 3.46 2.11 8.35 5.97 3.68 1.79%
DY 7.69 5.73 3.35 2.19 6.32 3.87 1.73 169.61%
P/NAPS 1.17 1.16 1.20 1.05 1.00 1.03 1.00 11.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 27/11/18 24/08/18 21/05/18 27/02/18 29/11/17 23/08/17 -
Price 2.32 2.02 2.00 2.12 1.98 1.71 1.71 -
P/RPS 1.22 1.45 2.17 4.23 1.06 1.23 1.85 -24.17%
P/EPS 31.52 88.49 27.63 54.91 13.64 15.82 26.88 11.16%
EY 3.17 1.13 3.62 1.82 7.33 6.32 3.72 -10.09%
DY 6.47 5.45 3.50 1.89 5.56 4.09 1.75 138.53%
P/NAPS 1.39 1.22 1.15 1.22 1.14 0.98 0.99 25.30%

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