[MAGNUM] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 41.52%
YoY- 9.97%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,849,408 2,788,336 3,010,252 3,165,104 3,170,180 3,389,700 3,623,556 -3.92%
PBT 319,740 184,068 389,776 516,020 475,392 631,872 472,628 -6.30%
Tax -96,800 -58,576 -110,380 -141,888 -136,728 -16,080 -131,520 -4.97%
NP 222,940 125,492 279,396 374,132 338,664 615,792 341,108 -6.83%
-
NP to SH 219,748 122,280 275,360 363,052 330,136 597,780 334,896 -6.77%
-
Tax Rate 30.27% 31.82% 28.32% 27.50% 28.76% 2.54% 27.83% -
Total Cost 2,626,468 2,662,844 2,730,856 2,790,972 2,831,516 2,773,908 3,282,448 -3.64%
-
Net Worth 2,475,941 2,404,810 2,432,157 2,453,437 2,490,249 3,543,981 3,263,816 -4.49%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 227,672 - 227,570 283,634 284,599 284,657 283,810 -3.60%
Div Payout % 103.61% - 82.64% 78.13% 86.21% 47.62% 84.75% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,475,941 2,404,810 2,432,157 2,453,437 2,490,249 3,543,981 3,263,816 -4.49%
NOSH 1,437,749 1,437,749 1,422,314 1,418,171 1,422,999 1,423,285 1,419,050 0.21%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.82% 4.50% 9.28% 11.82% 10.68% 18.17% 9.41% -
ROE 8.88% 5.08% 11.32% 14.80% 13.26% 16.87% 10.26% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 200.25 195.95 211.64 223.18 222.78 238.16 255.35 -3.96%
EPS 15.44 8.60 19.36 25.60 23.20 42.00 23.60 -6.82%
DPS 16.00 0.00 16.00 20.00 20.00 20.00 20.00 -3.64%
NAPS 1.74 1.69 1.71 1.73 1.75 2.49 2.30 -4.54%
Adjusted Per Share Value based on latest NOSH - 1,418,171
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 198.26 194.01 209.46 220.23 220.58 235.86 252.13 -3.92%
EPS 15.29 8.51 19.16 25.26 22.97 41.59 23.30 -6.77%
DPS 15.84 0.00 15.83 19.74 19.80 19.81 19.75 -3.60%
NAPS 1.7228 1.6733 1.6923 1.7071 1.7327 2.4659 2.271 -4.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.83 2.13 2.47 2.69 2.99 3.62 2.76 -
P/RPS 0.91 1.09 1.17 1.21 1.34 1.52 1.08 -2.81%
P/EPS 11.85 24.79 12.76 10.51 12.89 8.62 11.69 0.22%
EY 8.44 4.03 7.84 9.52 7.76 11.60 8.55 -0.21%
DY 8.74 0.00 6.48 7.43 6.69 5.52 7.25 3.16%
P/NAPS 1.05 1.26 1.44 1.55 1.71 1.45 1.20 -2.19%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 19/05/17 26/05/16 28/05/15 21/05/14 27/05/13 25/05/12 -
Price 2.12 2.10 2.34 2.68 3.04 3.51 3.19 -
P/RPS 1.06 1.07 1.11 1.20 1.36 1.47 1.25 -2.70%
P/EPS 13.73 24.44 12.09 10.47 13.10 8.36 13.52 0.25%
EY 7.28 4.09 8.27 9.55 7.63 11.97 7.40 -0.27%
DY 7.55 0.00 6.84 7.46 6.58 5.70 6.27 3.14%
P/NAPS 1.22 1.24 1.37 1.55 1.74 1.41 1.39 -2.14%

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