[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -76.71%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,673,153 1,145,803 660,098 609,544 2,705,685 2,074,753 1,422,649 11.36%
PBT 143,998 100,080 52,801 77,533 343,207 263,242 192,419 -17.50%
Tax -122,445 -37,808 -20,833 -21,469 -102,064 -77,340 -56,192 67.68%
NP 21,553 62,272 31,968 56,064 241,143 185,902 136,227 -70.58%
-
NP to SH 21,334 62,187 31,928 55,593 238,725 182,437 134,429 -70.52%
-
Tax Rate 85.03% 37.78% 39.46% 27.69% 29.74% 29.38% 29.20% -
Total Cost 1,651,600 1,083,531 628,130 553,480 2,464,542 1,888,851 1,286,422 18.03%
-
Net Worth 2,368,363 2,433,697 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 -2.90%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 121,842 93,078 64,602 35,573 227,672 184,984 128,065 -3.25%
Div Payout % 571.12% 149.67% 202.34% 63.99% 95.37% 101.40% 95.27% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,368,363 2,433,697 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 -2.90%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.29% 5.43% 4.84% 9.20% 8.91% 8.96% 9.58% -
ROE 0.90% 2.56% 1.31% 2.23% 9.64% 7.45% 5.43% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 117.27 80.51 46.39 42.84 190.15 145.81 99.98 11.16%
EPS 1.50 4.37 2.24 3.91 16.78 12.82 9.45 -70.51%
DPS 8.54 6.54 4.54 2.50 16.00 13.00 9.00 -3.42%
NAPS 1.66 1.71 1.71 1.75 1.74 1.72 1.74 -3.07%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 116.42 79.73 45.93 42.41 188.26 144.36 98.99 11.36%
EPS 1.48 4.33 2.22 3.87 16.61 12.69 9.35 -70.57%
DPS 8.48 6.48 4.50 2.48 15.84 12.87 8.91 -3.22%
NAPS 1.6479 1.6934 1.6931 1.7327 1.7228 1.703 1.7228 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.28 2.10 2.20 1.90 2.57 2.83 2.66 -
P/RPS 1.94 2.61 4.74 4.44 1.35 1.94 2.66 -18.89%
P/EPS 152.48 48.06 98.05 48.63 15.32 22.07 28.16 206.78%
EY 0.66 2.08 1.02 2.06 6.53 4.53 3.55 -67.25%
DY 3.75 3.11 2.06 1.32 6.23 4.59 3.38 7.13%
P/NAPS 1.37 1.23 1.29 1.09 1.48 1.65 1.53 -7.06%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 26/08/20 22/05/20 26/02/20 19/11/19 22/08/19 -
Price 2.24 2.20 2.18 2.18 2.53 2.75 2.78 -
P/RPS 1.91 2.73 4.70 5.09 1.33 1.89 2.78 -22.04%
P/EPS 149.80 50.35 97.16 55.80 15.08 21.45 29.43 194.44%
EY 0.67 1.99 1.03 1.79 6.63 4.66 3.40 -65.96%
DY 3.81 2.97 2.08 1.15 6.32 4.73 3.24 11.35%
P/NAPS 1.35 1.29 1.27 1.25 1.45 1.60 1.60 -10.66%

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