[MAGNUM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.56%
YoY- -26.09%
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,700,706 2,798,105 2,878,836 3,000,182 3,130,702 3,483,312 3,600,276 -4.67%
PBT 279,944 362,794 384,193 428,577 394,905 512,536 522,824 -9.87%
Tax -82,205 -105,798 -117,868 -134,684 -8,044 -113,293 -85,405 -0.63%
NP 197,738 256,996 266,325 293,893 386,861 399,242 437,418 -12.38%
-
NP to SH 194,265 251,413 261,266 286,490 387,618 291,256 286,437 -6.26%
-
Tax Rate 29.36% 29.16% 30.68% 31.43% 2.04% 22.10% 16.34% -
Total Cost 2,502,968 2,541,109 2,612,510 2,706,289 2,743,841 3,084,069 3,162,857 -3.82%
-
Net Worth 2,418,831 2,428,424 2,442,275 2,490,192 3,437,013 2,462,723 2,287,223 0.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 189,712 238,080 283,985 284,593 210,039 162,556 57,002 22.16%
Div Payout % 97.66% 94.70% 108.70% 99.34% 54.19% 55.81% 19.90% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,418,831 2,428,424 2,442,275 2,490,192 3,437,013 2,462,723 2,287,223 0.93%
NOSH 1,422,841 1,428,484 1,419,927 1,422,966 1,432,088 1,219,170 1,068,795 4.87%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.32% 9.18% 9.25% 9.80% 12.36% 11.46% 12.15% -
ROE 8.03% 10.35% 10.70% 11.50% 11.28% 11.83% 12.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 189.81 195.88 202.75 210.84 218.61 285.71 336.85 -9.10%
EPS 13.65 17.60 18.40 20.13 27.20 32.80 26.67 -10.55%
DPS 13.33 16.67 20.00 20.00 14.67 13.33 5.33 16.49%
NAPS 1.70 1.70 1.72 1.75 2.40 2.02 2.14 -3.76%
Adjusted Per Share Value based on latest NOSH - 1,408,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 187.92 194.69 200.31 208.75 217.84 242.37 250.51 -4.67%
EPS 13.52 17.49 18.18 19.93 26.97 20.27 19.93 -6.25%
DPS 13.20 16.57 19.76 19.80 14.61 11.31 3.97 22.14%
NAPS 1.683 1.6897 1.6994 1.7327 2.3915 1.7136 1.5915 0.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.26 2.56 3.00 3.27 3.50 2.38 2.22 -
P/RPS 1.19 1.31 1.48 1.55 1.60 0.83 0.66 10.31%
P/EPS 16.55 14.55 16.30 16.24 12.93 9.96 8.28 12.22%
EY 6.04 6.88 6.13 6.16 7.73 10.04 12.07 -10.88%
DY 5.90 6.51 6.67 6.12 4.19 5.60 2.40 16.15%
P/NAPS 1.33 1.51 1.74 1.87 1.46 1.18 1.04 4.18%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 27/11/14 14/11/13 22/11/12 23/11/11 23/11/10 -
Price 2.29 2.70 2.91 3.24 3.71 2.62 2.12 -
P/RPS 1.21 1.38 1.44 1.54 1.70 0.92 0.63 11.48%
P/EPS 16.77 15.34 15.82 16.09 13.71 10.97 7.91 13.32%
EY 5.96 6.52 6.32 6.21 7.30 9.12 12.64 -11.76%
DY 5.82 6.17 6.87 6.17 3.95 5.09 2.52 14.95%
P/NAPS 1.35 1.59 1.69 1.85 1.55 1.30 0.99 5.30%

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