[MAGNUM] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 20.34%
YoY- 54609.24%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,142,473 2,131,023 2,076,059 2,031,100 1,975,216 1,532,374 1,376,717 34.25%
PBT 185,740 178,756 154,563 159,918 132,678 68,711 45,041 156.93%
Tax -58,254 -60,977 -54,165 -58,782 -48,978 -35,882 -36,864 35.63%
NP 127,486 117,779 100,398 101,136 83,700 32,829 8,177 523.04%
-
NP to SH 126,752 117,023 99,786 100,665 83,650 33,675 9,324 468.69%
-
Tax Rate 31.36% 34.11% 35.04% 36.76% 36.91% 52.22% 81.85% -
Total Cost 2,014,987 2,013,244 1,975,661 1,929,964 1,891,516 1,499,545 1,368,540 29.39%
-
Net Worth 2,414,460 2,414,460 2,385,717 2,385,717 2,371,345 2,371,345 2,356,973 1.61%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 79,044 79,044 71,858 71,858 71,858 57,487 35,929 69.07%
Div Payout % 62.36% 67.55% 72.01% 71.38% 85.90% 170.71% 385.34% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,414,460 2,414,460 2,385,717 2,385,717 2,371,345 2,371,345 2,356,973 1.61%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.95% 5.53% 4.84% 4.98% 4.24% 2.14% 0.59% -
ROE 5.25% 4.85% 4.18% 4.22% 3.53% 1.42% 0.40% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 149.07 148.28 144.45 141.33 137.44 106.62 95.79 34.25%
EPS 8.82 8.14 6.94 7.00 5.82 2.34 0.65 467.99%
DPS 5.50 5.50 5.00 5.00 5.00 4.00 2.50 69.07%
NAPS 1.68 1.68 1.66 1.66 1.65 1.65 1.64 1.61%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 149.07 148.28 144.45 141.33 137.44 106.62 95.79 34.25%
EPS 8.82 8.14 6.94 7.00 5.82 2.34 0.65 467.99%
DPS 5.50 5.50 5.00 5.00 5.00 4.00 2.50 69.07%
NAPS 1.68 1.68 1.66 1.66 1.65 1.65 1.64 1.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.12 0.995 1.14 1.29 1.42 1.67 1.82 -
P/RPS 0.75 0.67 0.79 0.91 1.03 1.57 1.90 -46.15%
P/EPS 12.70 12.22 16.42 18.42 24.40 71.27 280.53 -87.27%
EY 7.87 8.18 6.09 5.43 4.10 1.40 0.36 680.36%
DY 4.91 5.53 4.39 3.88 3.52 2.40 1.37 134.01%
P/NAPS 0.67 0.59 0.69 0.78 0.86 1.01 1.11 -28.55%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 17/08/23 18/05/23 28/02/23 24/11/22 18/08/22 19/05/22 -
Price 1.15 1.15 1.01 1.20 1.41 1.66 1.81 -
P/RPS 0.77 0.78 0.70 0.85 1.03 1.56 1.89 -45.01%
P/EPS 13.04 14.12 14.55 17.13 24.23 70.85 278.99 -87.00%
EY 7.67 7.08 6.87 5.84 4.13 1.41 0.36 667.10%
DY 4.78 4.78 4.95 4.17 3.55 2.41 1.38 128.75%
P/NAPS 0.68 0.68 0.61 0.72 0.85 1.01 1.10 -27.41%

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