[MAGNUM] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -61.07%
YoY- -57.12%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,814,163 2,748,148 2,704,254 2,654,935 2,644,280 2,664,475 2,649,207 4.12%
PBT 355,440 321,178 313,334 294,855 323,665 340,694 306,776 10.34%
Tax -216,161 -208,554 -205,922 -206,937 -101,992 -106,875 -97,319 70.48%
NP 139,279 112,624 107,412 87,918 221,673 233,819 209,457 -23.87%
-
NP to SH 136,187 109,819 104,749 85,290 219,082 230,987 206,620 -24.32%
-
Tax Rate 60.82% 64.93% 65.72% 70.18% 31.51% 31.37% 31.72% -
Total Cost 2,674,884 2,635,524 2,596,842 2,567,017 2,422,607 2,430,656 2,439,750 6.34%
-
Net Worth 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 -0.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 241,902 213,443 213,443 213,443 213,443 213,443 156,525 33.77%
Div Payout % 177.63% 194.36% 203.77% 250.26% 97.43% 92.41% 75.76% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 -0.00%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.95% 4.10% 3.97% 3.31% 8.38% 8.78% 7.91% -
ROE 5.50% 4.46% 4.41% 3.61% 8.85% 9.33% 8.35% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 197.77 193.13 190.04 186.58 185.83 187.25 186.18 4.11%
EPS 9.57 7.72 7.36 5.99 15.40 16.23 14.52 -24.32%
DPS 17.00 15.00 15.00 15.00 15.00 15.00 11.00 33.77%
NAPS 1.74 1.73 1.67 1.66 1.74 1.74 1.74 0.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 195.81 191.22 188.16 184.73 183.99 185.40 184.33 4.12%
EPS 9.48 7.64 7.29 5.93 15.24 16.07 14.38 -24.31%
DPS 16.83 14.85 14.85 14.85 14.85 14.85 10.89 33.77%
NAPS 1.7228 1.7129 1.6535 1.6436 1.7228 1.7228 1.7228 0.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.66 2.38 1.95 1.92 2.09 1.83 1.74 -
P/RPS 1.35 1.23 1.03 1.03 1.12 0.98 0.93 28.29%
P/EPS 27.79 30.84 26.49 32.03 13.57 11.27 11.98 75.50%
EY 3.60 3.24 3.78 3.12 7.37 8.87 8.35 -43.01%
DY 6.39 6.30 7.69 7.81 7.18 8.20 6.32 0.73%
P/NAPS 1.53 1.38 1.17 1.16 1.20 1.05 1.00 32.88%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 28/05/19 21/02/19 27/11/18 24/08/18 21/05/18 27/02/18 -
Price 2.78 2.31 2.32 2.02 2.00 2.12 1.98 -
P/RPS 1.41 1.20 1.22 1.08 1.08 1.13 1.06 21.01%
P/EPS 29.05 29.93 31.52 33.70 12.99 13.06 13.64 65.76%
EY 3.44 3.34 3.17 2.97 7.70 7.66 7.33 -39.69%
DY 6.12 6.49 6.47 7.43 7.50 7.08 5.56 6.62%
P/NAPS 1.60 1.34 1.39 1.22 1.15 1.22 1.14 25.43%

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