[MAGNUM] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 74.1%
YoY- -24.15%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 633,814 647,190 625,777 752,563 668,431 660,174 647,129 -1.37%
PBT 74,532 78,494 34,020 97,444 62,486 56,542 86,549 -9.44%
Tax -29,914 -22,753 -11,306 -27,595 -22,000 -18,069 -25,808 10.29%
NP 44,618 55,741 22,714 69,849 40,486 38,473 60,741 -18.51%
-
NP to SH 43,957 55,024 21,835 68,840 39,541 37,972 59,825 -18.49%
-
Tax Rate 40.14% 28.99% 33.23% 28.32% 35.21% 31.96% 29.82% -
Total Cost 589,196 591,449 603,063 682,714 627,945 621,701 586,388 0.31%
-
Net Worth 2,419,125 2,417,075 2,411,839 2,432,157 2,400,703 2,390,829 2,449,976 -0.83%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 42,690 42,654 42,813 56,892 49,426 35,159 71,220 -28.79%
Div Payout % 97.12% 77.52% 196.08% 82.64% 125.00% 92.59% 119.05% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,419,125 2,417,075 2,411,839 2,432,157 2,400,703 2,390,829 2,449,976 -0.83%
NOSH 1,437,749 1,421,808 1,427,124 1,422,314 1,412,178 1,406,370 1,424,404 0.62%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.04% 8.61% 3.63% 9.28% 6.06% 5.83% 9.39% -
ROE 1.82% 2.28% 0.91% 2.83% 1.65% 1.59% 2.44% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.54 45.52 43.85 52.91 47.33 46.94 45.43 -1.30%
EPS 3.09 3.87 1.53 4.84 2.80 2.70 4.20 -18.42%
DPS 3.00 3.00 3.00 4.00 3.50 2.50 5.00 -28.75%
NAPS 1.70 1.70 1.69 1.71 1.70 1.70 1.72 -0.77%
Adjusted Per Share Value based on latest NOSH - 1,422,314
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.10 45.03 43.54 52.36 46.51 45.94 45.03 -1.37%
EPS 3.06 3.83 1.52 4.79 2.75 2.64 4.16 -18.43%
DPS 2.97 2.97 2.98 3.96 3.44 2.45 4.96 -28.84%
NAPS 1.6832 1.6818 1.6782 1.6923 1.6704 1.6636 1.7047 -0.83%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.17 2.26 2.30 2.47 2.51 2.56 2.65 -
P/RPS 4.87 4.96 5.25 4.67 5.30 5.45 5.83 -11.25%
P/EPS 70.25 58.40 150.33 51.03 89.64 94.81 63.10 7.38%
EY 1.42 1.71 0.67 1.96 1.12 1.05 1.58 -6.84%
DY 1.38 1.33 1.30 1.62 1.39 0.98 1.89 -18.83%
P/NAPS 1.28 1.33 1.36 1.44 1.48 1.51 1.54 -11.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 18/08/16 26/05/16 25/02/16 20/11/15 19/08/15 -
Price 2.19 2.29 2.47 2.34 2.55 2.70 2.59 -
P/RPS 4.92 5.03 5.63 4.42 5.39 5.75 5.70 -9.30%
P/EPS 70.90 59.17 161.44 48.35 91.07 100.00 61.67 9.69%
EY 1.41 1.69 0.62 2.07 1.10 1.00 1.62 -8.80%
DY 1.37 1.31 1.21 1.71 1.37 0.93 1.93 -20.34%
P/NAPS 1.29 1.35 1.46 1.37 1.50 1.59 1.51 -9.92%

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