[MAGNUM] QoQ 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- -1.23%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 527,350 485,705 50,554 609,544 630,932 652,104 666,403 -14.38%
PBT 43,918 47,279 -24,732 77,533 79,965 70,823 104,640 -43.79%
Tax -84,637 -16,975 636 -21,469 -24,724 -21,148 -29,360 101.90%
NP -40,719 30,304 -24,096 56,064 55,241 49,675 75,280 -
-
NP to SH -40,853 30,259 -23,665 55,593 56,288 48,008 74,422 -
-
Tax Rate 192.72% 35.90% - 27.69% 30.92% 29.86% 28.06% -
Total Cost 568,069 455,401 74,650 553,480 575,691 602,429 591,123 -2.60%
-
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 28,534 28,464 29,028 35,573 42,688 56,918 71,147 -45.46%
Div Payout % 0.00% 94.07% 0.00% 63.99% 75.84% 118.56% 95.60% -
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 -7.72% 6.24% -47.66% 9.20% 8.76% 7.62% 11.30% -
ROE -1.72% 1.24% -0.97% 2.23% 2.27% 1.96% 3.01% -
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 36.96 34.13 3.55 42.84 44.34 45.83 46.83 -14.53%
EPS -2.86 2.13 -1.67 3.91 3.96 3.37 5.23 -
DPS 2.00 2.00 2.04 2.50 3.00 4.00 5.00 -45.56%
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 36.69 33.80 3.52 42.41 43.90 45.37 46.37 -14.39%
EPS -2.84 2.11 -1.65 3.87 3.92 3.34 5.18 -
DPS 1.99 1.98 2.02 2.48 2.97 3.96 4.95 -45.37%
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 6.17 6.15 61.92 4.44 5.80 6.18 5.68 5.64%
P/EPS -79.63 98.77 -132.28 48.63 64.97 83.88 50.86 -
EY -1.26 1.01 -0.76 2.06 1.54 1.19 1.97 -
DY 0.88 0.95 0.93 1.32 1.17 1.41 1.88 -39.57%
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 6.06 6.45 61.36 5.09 5.71 6.00 5.94 1.33%
P/EPS -78.23 103.48 -131.08 55.80 63.96 81.51 53.15 -
EY -1.28 0.97 -0.76 1.79 1.56 1.23 1.88 -
DY 0.89 0.91 0.94 1.15 1.19 1.45 1.80 -37.33%
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