[MAGNUM] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -2.26%
YoY- 410.37%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,269,805 2,138,105 1,989,608 1,035,394 1,527,737 2,766,337 2,639,798 -2.48%
PBT 203,678 172,364 137,934 -5,320 133,440 350,989 277,850 -5.03%
Tax -67,645 -52,042 -52,746 -22,890 -50,410 -103,120 -231,736 -18.53%
NP 136,033 120,321 85,188 -28,210 83,029 247,869 46,114 19.73%
-
NP to SH 134,302 118,952 84,169 -27,118 82,916 243,249 43,309 20.73%
-
Tax Rate 33.21% 30.19% 38.24% - 37.78% 29.38% 83.40% -
Total Cost 2,133,772 2,017,784 1,904,420 1,063,605 1,444,708 2,518,468 2,593,684 -3.19%
-
Net Worth 2,457,576 2,414,460 2,371,345 2,342,601 2,433,697 2,447,482 2,362,105 0.66%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 95,811 76,649 67,068 - 124,104 246,645 208,700 -12.15%
Div Payout % 71.34% 64.44% 79.68% - 149.67% 101.40% 481.88% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,457,576 2,414,460 2,371,345 2,342,601 2,433,697 2,447,482 2,362,105 0.66%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.99% 5.63% 4.28% -2.72% 5.43% 8.96% 1.75% -
ROE 5.46% 4.93% 3.55% -1.16% 3.41% 9.94% 1.83% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 157.93 148.77 138.44 72.04 107.34 194.41 185.52 -2.64%
EPS 9.35 8.28 5.85 -1.89 5.83 17.09 3.04 20.57%
DPS 6.67 5.33 4.67 0.00 8.72 17.33 14.67 -12.29%
NAPS 1.71 1.68 1.65 1.63 1.71 1.72 1.66 0.49%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 157.93 148.77 138.44 72.04 106.30 192.48 183.68 -2.48%
EPS 9.35 8.28 5.85 -1.89 5.77 16.93 3.01 20.77%
DPS 6.67 5.33 4.67 0.00 8.64 17.16 14.52 -12.14%
NAPS 1.71 1.68 1.65 1.63 1.6934 1.703 1.6436 0.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.17 1.12 1.42 2.04 2.10 2.83 1.92 -
P/RPS 0.74 0.75 1.03 2.83 1.96 1.46 1.03 -5.35%
P/EPS 12.52 13.53 24.25 -108.11 36.05 16.55 63.08 -23.60%
EY 7.99 7.39 4.12 -0.92 2.77 6.04 1.59 30.84%
DY 5.70 4.76 3.29 0.00 4.15 6.12 7.64 -4.76%
P/NAPS 0.68 0.67 0.86 1.25 1.23 1.65 1.16 -8.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 22/11/23 24/11/22 25/11/21 26/11/20 19/11/19 27/11/18 -
Price 1.21 1.15 1.41 2.00 2.20 2.75 2.02 -
P/RPS 0.77 0.77 1.02 2.78 2.05 1.41 1.09 -5.62%
P/EPS 12.95 13.89 24.08 -105.99 37.76 16.09 66.37 -23.82%
EY 7.72 7.20 4.15 -0.94 2.65 6.22 1.51 31.21%
DY 5.51 4.64 3.31 0.00 3.96 6.30 7.26 -4.48%
P/NAPS 0.71 0.68 0.85 1.23 1.29 1.60 1.22 -8.61%

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