[MAGNUM] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -20.18%
YoY- -26.11%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,649,207 2,608,463 2,599,199 2,603,865 2,659,344 2,693,961 2,706,945 -1.42%
PBT 306,776 296,937 288,546 233,063 284,490 271,517 249,565 14.70%
Tax -97,319 -95,096 -94,945 -78,617 -91,568 -84,022 -79,338 14.54%
NP 209,457 201,841 193,601 154,446 192,922 187,495 170,227 14.78%
-
NP to SH 206,620 198,886 190,627 151,386 189,656 183,952 166,900 15.25%
-
Tax Rate 31.72% 32.03% 32.90% 33.73% 32.19% 30.95% 31.79% -
Total Cost 2,439,750 2,406,622 2,405,598 2,449,419 2,466,422 2,506,466 2,536,718 -2.55%
-
Net Worth 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,417,075 2,411,839 1.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 156,525 142,297 128,033 128,158 185,051 191,786 184,291 -10.28%
Div Payout % 75.76% 71.55% 67.16% 84.66% 97.57% 104.26% 110.42% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,417,075 2,411,839 1.75%
NOSH 1,437,749 1,437,749 1,437,749 1,422,965 1,423,015 1,421,808 1,427,124 0.49%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.91% 7.74% 7.45% 5.93% 7.25% 6.96% 6.29% -
ROE 8.35% 7.99% 7.74% 6.30% 7.84% 7.61% 6.92% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 186.18 183.31 182.66 182.99 186.88 189.47 189.68 -1.23%
EPS 14.52 13.98 13.40 10.64 13.33 12.94 11.69 15.50%
DPS 11.00 10.00 9.00 9.00 13.00 13.50 13.00 -10.51%
NAPS 1.74 1.75 1.73 1.69 1.70 1.70 1.69 1.95%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 184.33 181.50 180.85 181.18 185.04 187.45 188.35 -1.42%
EPS 14.38 13.84 13.26 10.53 13.20 12.80 11.61 15.28%
DPS 10.89 9.90 8.91 8.92 12.88 13.34 12.82 -10.28%
NAPS 1.7228 1.7327 1.7129 1.6733 1.6832 1.6818 1.6782 1.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.74 1.81 1.73 2.13 2.17 2.26 2.30 -
P/RPS 0.93 0.99 0.95 1.16 1.16 1.19 1.21 -16.05%
P/EPS 11.98 12.95 12.91 20.02 16.28 17.47 19.67 -28.08%
EY 8.35 7.72 7.74 4.99 6.14 5.72 5.08 39.15%
DY 6.32 5.52 5.20 4.23 5.99 5.97 5.65 7.73%
P/NAPS 1.00 1.03 1.00 1.26 1.28 1.33 1.36 -18.48%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 23/08/17 19/05/17 23/02/17 24/11/16 18/08/16 -
Price 1.98 1.71 1.71 2.10 2.19 2.29 2.47 -
P/RPS 1.06 0.93 0.94 1.15 1.17 1.21 1.30 -12.68%
P/EPS 13.64 12.23 12.76 19.74 16.43 17.70 21.12 -25.22%
EY 7.33 8.17 7.83 5.07 6.09 5.65 4.73 33.80%
DY 5.56 5.85 5.26 4.29 5.94 5.90 5.26 3.75%
P/NAPS 1.14 0.98 0.99 1.24 1.29 1.35 1.46 -15.16%

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