[MAGNUM] QoQ TTM Result on 31-Mar-2020 [#1]

Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -1.85%
YoY- 113.36%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,673,153 1,776,735 1,943,134 2,558,983 2,705,685 2,799,158 2,814,163 -29.18%
PBT 143,998 180,045 203,589 332,961 343,207 368,188 355,440 -45.09%
Tax -122,445 -62,532 -66,705 -96,701 -102,064 -109,460 -216,161 -31.42%
NP 21,553 117,513 136,884 236,260 241,143 258,728 139,279 -71.01%
-
NP to SH 21,334 118,475 136,224 234,311 238,725 254,704 136,187 -70.77%
-
Tax Rate 85.03% 34.73% 32.76% 29.04% 29.74% 29.73% 60.82% -
Total Cost 1,651,600 1,659,222 1,806,250 2,322,723 2,464,542 2,540,430 2,674,884 -27.38%
-
Net Worth 2,368,363 2,433,697 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 -2.90%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 121,600 135,755 164,209 206,328 227,672 241,902 241,902 -36.64%
Div Payout % 569.99% 114.59% 120.54% 88.06% 95.37% 94.97% 177.63% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,368,363 2,433,697 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 -2.90%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.29% 6.61% 7.04% 9.23% 8.91% 9.24% 4.95% -
ROE 0.90% 4.87% 5.60% 9.41% 9.64% 10.41% 5.50% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 117.27 124.84 136.56 179.84 190.15 196.71 197.77 -29.30%
EPS 1.50 8.32 9.57 16.47 16.78 17.90 9.57 -70.76%
DPS 8.54 9.54 11.54 14.50 16.00 17.00 17.00 -36.67%
NAPS 1.66 1.71 1.71 1.75 1.74 1.72 1.74 -3.07%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 116.42 123.63 135.20 178.06 188.26 194.77 195.81 -29.18%
EPS 1.48 8.24 9.48 16.30 16.61 17.72 9.48 -70.84%
DPS 8.46 9.45 11.43 14.36 15.84 16.83 16.83 -36.64%
NAPS 1.6479 1.6934 1.6931 1.7327 1.7228 1.703 1.7228 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.28 2.10 2.20 1.90 2.57 2.83 2.66 -
P/RPS 1.94 1.68 1.61 1.06 1.35 1.44 1.35 27.20%
P/EPS 152.48 25.23 22.98 11.54 15.32 15.81 27.79 209.48%
EY 0.66 3.96 4.35 8.67 6.53 6.32 3.60 -67.56%
DY 3.75 4.54 5.25 7.63 6.23 6.01 6.39 -29.79%
P/NAPS 1.37 1.23 1.29 1.09 1.48 1.65 1.53 -7.06%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 26/08/20 22/05/20 26/02/20 19/11/19 22/08/19 -
Price 2.24 2.20 2.18 2.18 2.53 2.75 2.78 -
P/RPS 1.91 1.76 1.60 1.21 1.33 1.40 1.41 22.31%
P/EPS 149.80 26.43 22.77 13.24 15.08 15.36 29.05 196.99%
EY 0.67 3.78 4.39 7.55 6.63 6.51 3.44 -66.23%
DY 3.81 4.34 5.29 6.65 6.32 6.18 6.12 -26.98%
P/NAPS 1.35 1.29 1.27 1.25 1.45 1.60 1.60 -10.66%

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