[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 29.25%
YoY- 350.03%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,372,668 2,166,218 1,966,372 1,420,736 1,320,196 2,845,298 2,625,480 -1.67%
PBT 199,474 178,850 141,174 54,226 105,602 384,838 300,626 -6.60%
Tax -54,900 -58,636 -54,246 -35,654 -41,666 -112,384 -91,906 -8.22%
NP 144,574 120,214 86,928 18,572 63,936 272,454 208,720 -5.93%
-
NP to SH 142,854 118,834 86,118 19,136 63,856 268,858 205,982 -5.91%
-
Tax Rate 27.52% 32.79% 38.42% 65.75% 39.46% 29.20% 30.57% -
Total Cost 2,228,094 2,046,004 1,879,444 1,402,164 1,256,260 2,572,844 2,416,760 -1.34%
-
Net Worth 2,457,576 2,414,460 2,371,345 2,371,345 2,433,253 2,475,941 2,475,941 -0.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 100,602 86,230 71,858 - 129,204 256,131 199,213 -10.75%
Div Payout % 70.42% 72.56% 83.44% - 202.34% 95.27% 96.71% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,457,576 2,414,460 2,371,345 2,371,345 2,433,253 2,475,941 2,475,941 -0.12%
NOSH 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 -0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.09% 5.55% 4.42% 1.31% 4.84% 9.58% 7.95% -
ROE 5.81% 4.92% 3.63% 0.81% 2.62% 10.86% 8.32% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 165.09 150.73 136.82 98.86 92.78 199.96 184.51 -1.83%
EPS 9.94 8.26 6.00 1.32 4.48 18.90 14.48 -6.07%
DPS 7.00 6.00 5.00 0.00 9.08 18.00 14.00 -10.90%
NAPS 1.71 1.68 1.65 1.65 1.71 1.74 1.74 -0.28%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 165.09 150.73 136.82 98.86 91.86 197.98 182.68 -1.67%
EPS 9.94 8.26 6.00 1.32 4.44 18.71 14.33 -5.90%
DPS 7.00 6.00 5.00 0.00 8.99 17.82 13.86 -10.75%
NAPS 1.71 1.68 1.65 1.65 1.6931 1.7228 1.7228 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.12 0.995 1.67 1.98 2.20 2.66 2.09 -
P/RPS 0.68 0.66 1.22 2.00 2.37 1.33 1.13 -8.10%
P/EPS 11.27 12.03 27.87 148.70 49.02 14.08 14.44 -4.04%
EY 8.87 8.31 3.59 0.67 2.04 7.10 6.93 4.19%
DY 6.25 6.03 2.99 0.00 4.13 6.77 6.70 -1.15%
P/NAPS 0.65 0.59 1.01 1.20 1.29 1.53 1.20 -9.70%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 17/08/23 18/08/22 26/08/21 26/08/20 22/08/19 24/08/18 -
Price 1.25 1.15 1.66 2.03 2.18 2.78 2.00 -
P/RPS 0.76 0.76 1.21 2.05 2.35 1.39 1.08 -5.68%
P/EPS 12.58 13.91 27.70 152.46 48.58 14.71 13.82 -1.55%
EY 7.95 7.19 3.61 0.66 2.06 6.80 7.24 1.56%
DY 5.60 5.22 3.01 0.00 4.17 6.47 7.00 -3.64%
P/NAPS 0.73 0.68 1.01 1.23 1.27 1.60 1.15 -7.28%

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