[MAGNUM] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 168.62%
YoY- 150.24%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 509,020 482,144 501,042 483,010 66,178 326,487 383,881 20.67%
PBT 32,864 38,138 32,449 29,227 -31,103 14,468 12,645 88.92%
Tax -12,437 -11,539 -15,584 -9,418 659 -12,521 -5,306 76.36%
NP 20,427 26,599 16,865 19,809 -30,444 1,947 7,339 97.74%
-
NP to SH 20,068 26,402 16,657 20,523 -29,907 2,051 7,517 92.32%
-
Tax Rate 37.84% 30.26% 48.03% 32.22% - 86.54% 41.96% -
Total Cost 488,593 455,545 484,177 463,201 96,622 324,540 376,542 18.94%
-
Net Worth 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 2,371,345 2,371,345 0.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 14,371 21,557 14,371 21,557 - - - -
Div Payout % 71.62% 81.65% 86.28% 105.04% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 2,371,345 2,371,345 0.00%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 -0.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.01% 5.52% 3.37% 4.10% -46.00% 0.60% 1.91% -
ROE 0.85% 1.11% 0.71% 0.87% -1.28% 0.09% 0.32% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 35.42 33.55 34.86 33.61 4.60 22.72 26.71 20.68%
EPS 1.39 1.84 1.16 1.43 -2.08 0.14 0.52 92.49%
DPS 1.00 1.50 1.00 1.50 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.64 1.64 1.63 1.65 1.65 0.00%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 35.42 33.55 34.86 33.61 4.60 22.72 26.71 20.68%
EPS 1.39 1.84 1.16 1.43 -2.08 0.14 0.52 92.49%
DPS 1.00 1.50 1.00 1.50 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.64 1.64 1.63 1.65 1.65 0.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.42 1.67 1.82 1.90 2.04 1.98 2.20 -
P/RPS 4.01 4.98 5.22 5.65 44.30 8.72 8.24 -38.10%
P/EPS 101.69 90.91 157.03 133.05 -98.03 1,387.43 420.62 -61.15%
EY 0.98 1.10 0.64 0.75 -1.02 0.07 0.24 155.25%
DY 0.70 0.90 0.55 0.79 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 1.11 1.16 1.25 1.20 1.33 -25.20%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 18/08/22 19/05/22 24/02/22 25/11/21 26/08/21 19/05/21 -
Price 1.41 1.66 1.81 1.86 2.00 2.03 2.05 -
P/RPS 3.98 4.95 5.19 5.53 43.43 8.94 7.67 -35.40%
P/EPS 100.98 90.36 156.17 130.25 -96.11 1,422.46 391.94 -59.47%
EY 0.99 1.11 0.64 0.77 -1.04 0.07 0.26 143.64%
DY 0.71 0.90 0.55 0.81 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 1.10 1.13 1.23 1.23 1.24 -22.23%

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