[MAGNUM] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 22.82%
YoY- -49.3%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,799,158 2,814,163 2,748,148 2,704,254 2,654,935 2,644,280 2,664,475 3.33%
PBT 368,188 355,440 321,178 313,334 294,855 323,665 340,694 5.30%
Tax -109,460 -216,161 -208,554 -205,922 -206,937 -101,992 -106,875 1.60%
NP 258,728 139,279 112,624 107,412 87,918 221,673 233,819 6.97%
-
NP to SH 254,704 136,187 109,819 104,749 85,290 219,082 230,987 6.72%
-
Tax Rate 29.73% 60.82% 64.93% 65.72% 70.18% 31.51% 31.37% -
Total Cost 2,540,430 2,674,884 2,635,524 2,596,842 2,567,017 2,422,607 2,430,656 2.98%
-
Net Worth 2,447,482 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 -0.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 241,902 241,902 213,443 213,443 213,443 213,443 213,443 8.69%
Div Payout % 94.97% 177.63% 194.36% 203.77% 250.26% 97.43% 92.41% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,447,482 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 -0.76%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.24% 4.95% 4.10% 3.97% 3.31% 8.38% 8.78% -
ROE 10.41% 5.50% 4.46% 4.41% 3.61% 8.85% 9.33% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 196.71 197.77 193.13 190.04 186.58 185.83 187.25 3.33%
EPS 17.90 9.57 7.72 7.36 5.99 15.40 16.23 6.74%
DPS 17.00 17.00 15.00 15.00 15.00 15.00 15.00 8.69%
NAPS 1.72 1.74 1.73 1.67 1.66 1.74 1.74 -0.76%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 194.77 195.81 191.22 188.16 184.73 183.99 185.40 3.33%
EPS 17.72 9.48 7.64 7.29 5.93 15.24 16.07 6.72%
DPS 16.83 16.83 14.85 14.85 14.85 14.85 14.85 8.69%
NAPS 1.703 1.7228 1.7129 1.6535 1.6436 1.7228 1.7228 -0.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.83 2.66 2.38 1.95 1.92 2.09 1.83 -
P/RPS 1.44 1.35 1.23 1.03 1.03 1.12 0.98 29.21%
P/EPS 15.81 27.79 30.84 26.49 32.03 13.57 11.27 25.28%
EY 6.32 3.60 3.24 3.78 3.12 7.37 8.87 -20.20%
DY 6.01 6.39 6.30 7.69 7.81 7.18 8.20 -18.69%
P/NAPS 1.65 1.53 1.38 1.17 1.16 1.20 1.05 35.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 22/08/19 28/05/19 21/02/19 27/11/18 24/08/18 21/05/18 -
Price 2.75 2.78 2.31 2.32 2.02 2.00 2.12 -
P/RPS 1.40 1.41 1.20 1.22 1.08 1.08 1.13 15.33%
P/EPS 15.36 29.05 29.93 31.52 33.70 12.99 13.06 11.40%
EY 6.51 3.44 3.34 3.17 2.97 7.70 7.66 -10.26%
DY 6.18 6.12 6.49 6.47 7.43 7.50 7.08 -8.65%
P/NAPS 1.60 1.60 1.34 1.39 1.22 1.15 1.22 19.79%

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