[MAGNUM] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 49.8%
YoY- 9.97%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 668,431 660,174 647,129 791,276 727,414 669,986 696,596 -2.70%
PBT 62,486 56,542 86,549 129,005 85,565 74,721 94,576 -24.08%
Tax -22,000 -18,069 -25,808 -35,472 -24,358 -28,749 -25,470 -9.27%
NP 40,486 38,473 60,741 93,533 61,207 45,972 69,106 -29.91%
-
NP to SH 39,541 37,972 59,825 90,763 60,588 45,417 67,999 -30.26%
-
Tax Rate 35.21% 31.96% 29.82% 27.50% 28.47% 38.48% 26.93% -
Total Cost 627,945 621,701 586,388 697,743 666,207 624,014 627,490 0.04%
-
Net Worth 2,400,703 2,390,829 2,449,976 2,453,437 2,453,359 2,441,163 2,464,963 -1.74%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 49,426 35,159 71,220 70,908 71,318 70,964 70,832 -21.27%
Div Payout % 125.00% 92.59% 119.05% 78.13% 117.71% 156.25% 104.17% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,400,703 2,390,829 2,449,976 2,453,437 2,453,359 2,441,163 2,464,963 -1.74%
NOSH 1,412,178 1,406,370 1,424,404 1,418,171 1,426,372 1,419,281 1,416,645 -0.20%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.06% 5.83% 9.39% 11.82% 8.41% 6.86% 9.92% -
ROE 1.65% 1.59% 2.44% 3.70% 2.47% 1.86% 2.76% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 47.33 46.94 45.43 55.80 51.00 47.21 49.17 -2.50%
EPS 2.80 2.70 4.20 6.40 4.20 3.20 4.80 -30.11%
DPS 3.50 2.50 5.00 5.00 5.00 5.00 5.00 -21.11%
NAPS 1.70 1.70 1.72 1.73 1.72 1.72 1.74 -1.53%
Adjusted Per Share Value based on latest NOSH - 1,418,171
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 46.51 45.94 45.03 55.06 50.61 46.62 48.47 -2.70%
EPS 2.75 2.64 4.16 6.32 4.22 3.16 4.73 -30.27%
DPS 3.44 2.45 4.96 4.93 4.96 4.94 4.93 -21.27%
NAPS 1.6704 1.6636 1.7047 1.7071 1.7071 1.6986 1.7151 -1.74%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.51 2.56 2.65 2.69 2.73 3.00 3.05 -
P/RPS 5.30 5.45 5.83 4.82 5.35 6.36 6.20 -9.90%
P/EPS 89.64 94.81 63.10 42.03 64.27 93.75 63.54 25.70%
EY 1.12 1.05 1.58 2.38 1.56 1.07 1.57 -20.11%
DY 1.39 0.98 1.89 1.86 1.83 1.67 1.64 -10.41%
P/NAPS 1.48 1.51 1.54 1.55 1.59 1.74 1.75 -10.54%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 19/08/15 28/05/15 13/02/15 27/11/14 21/08/14 -
Price 2.55 2.70 2.59 2.68 2.76 2.91 3.05 -
P/RPS 5.39 5.75 5.70 4.80 5.41 6.16 6.20 -8.88%
P/EPS 91.07 100.00 61.67 41.88 64.98 90.94 63.54 27.03%
EY 1.10 1.00 1.62 2.39 1.54 1.10 1.57 -21.06%
DY 1.37 0.93 1.93 1.87 1.81 1.72 1.64 -11.27%
P/NAPS 1.50 1.59 1.51 1.55 1.60 1.69 1.75 -9.74%

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