[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -42.71%
YoY- 9.23%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,705,685 2,074,753 1,422,649 756,246 2,704,254 1,979,849 1,312,740 61.74%
PBT 343,207 263,242 192,419 87,779 313,334 208,388 150,313 73.13%
Tax -102,064 -77,340 -56,192 -26,832 -205,922 -173,802 -45,953 69.98%
NP 241,143 185,902 136,227 60,947 107,412 34,586 104,360 74.51%
-
NP to SH 238,725 182,437 134,429 60,007 104,749 32,482 102,991 74.87%
-
Tax Rate 29.74% 29.38% 29.20% 30.57% 65.72% 83.40% 30.57% -
Total Cost 2,464,542 1,888,851 1,286,422 695,299 2,596,842 1,945,263 1,208,380 60.61%
-
Net Worth 2,475,941 2,447,482 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 0.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 227,672 184,984 128,065 56,918 213,443 156,525 99,606 73.25%
Div Payout % 95.37% 101.40% 95.27% 94.85% 203.77% 481.88% 96.71% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,475,941 2,447,482 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 0.00%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.91% 8.96% 9.58% 8.06% 3.97% 1.75% 7.95% -
ROE 9.64% 7.45% 5.43% 2.44% 4.41% 1.38% 4.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 190.15 145.81 99.98 53.15 190.04 139.14 92.25 61.75%
EPS 16.78 12.82 9.45 4.22 7.36 2.28 7.24 74.86%
DPS 16.00 13.00 9.00 4.00 15.00 11.00 7.00 73.25%
NAPS 1.74 1.72 1.74 1.73 1.67 1.66 1.74 0.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 188.26 144.36 98.99 52.62 188.16 137.76 91.34 61.74%
EPS 16.61 12.69 9.35 4.18 7.29 2.26 7.17 74.81%
DPS 15.84 12.87 8.91 3.96 14.85 10.89 6.93 73.25%
NAPS 1.7228 1.703 1.7228 1.7129 1.6535 1.6436 1.7228 0.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.57 2.83 2.66 2.38 1.95 1.92 2.09 -
P/RPS 1.35 1.94 2.66 4.48 1.03 1.38 2.27 -29.21%
P/EPS 15.32 22.07 28.16 56.44 26.49 84.11 28.88 -34.39%
EY 6.53 4.53 3.55 1.77 3.78 1.19 3.46 52.54%
DY 6.23 4.59 3.38 1.68 7.69 5.73 3.35 51.05%
P/NAPS 1.48 1.65 1.53 1.38 1.17 1.16 1.20 14.96%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 19/11/19 22/08/19 28/05/19 21/02/19 27/11/18 24/08/18 -
Price 2.53 2.75 2.78 2.31 2.32 2.02 2.00 -
P/RPS 1.33 1.89 2.78 4.35 1.22 1.45 2.17 -27.78%
P/EPS 15.08 21.45 29.43 54.78 31.52 88.49 27.63 -33.14%
EY 6.63 4.66 3.40 1.83 3.17 1.13 3.62 49.52%
DY 6.32 4.73 3.24 1.73 6.47 5.45 3.50 48.12%
P/NAPS 1.45 1.60 1.60 1.34 1.39 1.22 1.15 16.66%

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