[MAGNUM] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 22.68%
YoY- -2.62%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 601,938 584,396 556,347 520,470 537,108 546,001 538,894 7.66%
PBT 61,698 38,039 59,160 39,848 62,331 27,094 56,467 6.08%
Tax -15,855 -11,595 -22,410 -9,714 -18,351 -10,967 -19,222 -12.05%
NP 45,843 26,444 36,750 30,134 43,980 16,127 37,245 14.86%
-
NP to SH 45,439 25,988 36,555 29,797 43,639 15,778 37,538 13.59%
-
Tax Rate 25.70% 30.48% 37.88% 24.38% 29.44% 40.48% 34.04% -
Total Cost 556,095 557,952 519,597 490,336 493,128 529,874 501,649 7.11%
-
Net Worth 2,457,576 2,428,832 2,443,204 2,414,460 2,414,460 2,385,717 2,385,717 1.99%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 28,743 21,557 28,743 14,371 28,743 14,371 21,557 21.16%
Div Payout % 63.26% 82.95% 78.63% 48.23% 65.87% 91.09% 57.43% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,457,576 2,428,832 2,443,204 2,414,460 2,414,460 2,385,717 2,385,717 1.99%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.62% 4.53% 6.61% 5.79% 8.19% 2.95% 6.91% -
ROE 1.85% 1.07% 1.50% 1.23% 1.81% 0.66% 1.57% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 41.88 40.66 38.71 36.21 37.37 37.99 37.50 7.64%
EPS 3.16 1.81 2.54 2.07 3.04 1.10 2.60 13.90%
DPS 2.00 1.50 2.00 1.00 2.00 1.00 1.50 21.16%
NAPS 1.71 1.69 1.70 1.68 1.68 1.66 1.66 1.99%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 41.88 40.66 38.71 36.21 37.37 37.99 37.50 7.64%
EPS 3.16 1.81 2.54 2.07 3.04 1.10 2.60 13.90%
DPS 2.00 1.50 2.00 1.00 2.00 1.00 1.50 21.16%
NAPS 1.71 1.69 1.70 1.68 1.68 1.66 1.66 1.99%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.12 1.12 1.09 1.12 0.995 1.14 1.29 -
P/RPS 2.67 2.75 2.82 3.09 2.66 3.00 3.44 -15.55%
P/EPS 35.42 61.94 42.85 54.02 32.77 103.84 49.39 -19.89%
EY 2.82 1.61 2.33 1.85 3.05 0.96 2.02 24.93%
DY 1.79 1.34 1.83 0.89 2.01 0.88 1.16 33.57%
P/NAPS 0.65 0.66 0.64 0.67 0.59 0.69 0.78 -11.45%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 28/05/24 29/02/24 22/11/23 17/08/23 18/05/23 28/02/23 -
Price 1.25 1.18 1.13 1.15 1.15 1.01 1.20 -
P/RPS 2.98 2.90 2.92 3.18 3.08 2.66 3.20 -4.64%
P/EPS 39.54 65.26 44.43 55.47 37.87 92.00 45.94 -9.52%
EY 2.53 1.53 2.25 1.80 2.64 1.09 2.18 10.44%
DY 1.60 1.27 1.77 0.87 1.74 0.99 1.25 17.90%
P/NAPS 0.73 0.70 0.66 0.68 0.68 0.61 0.72 0.92%

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