[MAGNUM] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -18.84%
YoY- 121.59%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 538,894 509,020 482,144 501,042 483,010 66,178 326,487 39.53%
PBT 56,467 32,864 38,138 32,449 29,227 -31,103 14,468 147.27%
Tax -19,222 -12,437 -11,539 -15,584 -9,418 659 -12,521 32.97%
NP 37,245 20,427 26,599 16,865 19,809 -30,444 1,947 611.43%
-
NP to SH 37,538 20,068 26,402 16,657 20,523 -29,907 2,051 590.82%
-
Tax Rate 34.04% 37.84% 30.26% 48.03% 32.22% - 86.54% -
Total Cost 501,649 488,593 455,545 484,177 463,201 96,622 324,540 33.58%
-
Net Worth 2,385,717 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 2,371,345 0.40%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 21,557 14,371 21,557 14,371 21,557 - - -
Div Payout % 57.43% 71.62% 81.65% 86.28% 105.04% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,385,717 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 2,371,345 0.40%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,749 -0.02%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.91% 4.01% 5.52% 3.37% 4.10% -46.00% 0.60% -
ROE 1.57% 0.85% 1.11% 0.71% 0.87% -1.28% 0.09% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 37.50 35.42 33.55 34.86 33.61 4.60 22.72 39.53%
EPS 2.60 1.39 1.84 1.16 1.43 -2.08 0.14 597.56%
DPS 1.50 1.00 1.50 1.00 1.50 0.00 0.00 -
NAPS 1.66 1.65 1.65 1.64 1.64 1.63 1.65 0.40%
Adjusted Per Share Value based on latest NOSH - 1,437,179
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 37.50 35.42 33.55 34.86 33.61 4.60 22.72 39.53%
EPS 2.60 1.39 1.84 1.16 1.43 -2.08 0.14 597.56%
DPS 1.50 1.00 1.50 1.00 1.50 0.00 0.00 -
NAPS 1.66 1.65 1.65 1.64 1.64 1.63 1.65 0.40%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.29 1.42 1.67 1.82 1.90 2.04 1.98 -
P/RPS 3.44 4.01 4.98 5.22 5.65 44.30 8.72 -46.11%
P/EPS 49.39 101.69 90.91 157.03 133.05 -98.03 1,387.43 -89.11%
EY 2.02 0.98 1.10 0.64 0.75 -1.02 0.07 835.06%
DY 1.16 0.70 0.90 0.55 0.79 0.00 0.00 -
P/NAPS 0.78 0.86 1.01 1.11 1.16 1.25 1.20 -24.90%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 18/08/22 19/05/22 24/02/22 25/11/21 26/08/21 -
Price 1.20 1.41 1.66 1.81 1.86 2.00 2.03 -
P/RPS 3.20 3.98 4.95 5.19 5.53 43.43 8.94 -49.49%
P/EPS 45.94 100.98 90.36 156.17 130.25 -96.11 1,422.46 -89.79%
EY 2.18 0.99 1.11 0.64 0.77 -1.04 0.07 883.67%
DY 1.25 0.71 0.90 0.55 0.81 0.00 0.00 -
P/NAPS 0.72 0.85 1.01 1.10 1.13 1.23 1.23 -29.95%

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