[MAGNUM] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 20.72%
YoY- -24.15%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 3,024,984 2,849,408 2,788,336 3,010,252 3,165,104 3,170,180 3,389,700 -1.87%
PBT 351,116 319,740 184,068 389,776 516,020 475,392 631,872 -9.32%
Tax -107,328 -96,800 -58,576 -110,380 -141,888 -136,728 -16,080 37.19%
NP 243,788 222,940 125,492 279,396 374,132 338,664 615,792 -14.30%
-
NP to SH 240,028 219,748 122,280 275,360 363,052 330,136 597,780 -14.10%
-
Tax Rate 30.57% 30.27% 31.82% 28.32% 27.50% 28.76% 2.54% -
Total Cost 2,781,196 2,626,468 2,662,844 2,730,856 2,790,972 2,831,516 2,773,908 0.04%
-
Net Worth 2,461,712 2,475,941 2,404,810 2,432,157 2,453,437 2,490,249 3,543,981 -5.88%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 227,672 227,672 - 227,570 283,634 284,599 284,657 -3.65%
Div Payout % 94.85% 103.61% - 82.64% 78.13% 86.21% 47.62% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,461,712 2,475,941 2,404,810 2,432,157 2,453,437 2,490,249 3,543,981 -5.88%
NOSH 1,437,749 1,437,749 1,437,749 1,422,314 1,418,171 1,422,999 1,423,285 0.16%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 8.06% 7.82% 4.50% 9.28% 11.82% 10.68% 18.17% -
ROE 9.75% 8.88% 5.08% 11.32% 14.80% 13.26% 16.87% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 212.58 200.25 195.95 211.64 223.18 222.78 238.16 -1.87%
EPS 16.88 15.44 8.60 19.36 25.60 23.20 42.00 -14.08%
DPS 16.00 16.00 0.00 16.00 20.00 20.00 20.00 -3.64%
NAPS 1.73 1.74 1.69 1.71 1.73 1.75 2.49 -5.88%
Adjusted Per Share Value based on latest NOSH - 1,422,314
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 210.48 198.26 194.01 209.46 220.23 220.58 235.86 -1.87%
EPS 16.70 15.29 8.51 19.16 25.26 22.97 41.59 -14.10%
DPS 15.84 15.84 0.00 15.83 19.74 19.80 19.81 -3.65%
NAPS 1.7129 1.7228 1.6733 1.6923 1.7071 1.7327 2.4659 -5.88%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.38 1.83 2.13 2.47 2.69 2.99 3.62 -
P/RPS 1.12 0.91 1.09 1.17 1.21 1.34 1.52 -4.96%
P/EPS 14.11 11.85 24.79 12.76 10.51 12.89 8.62 8.55%
EY 7.09 8.44 4.03 7.84 9.52 7.76 11.60 -7.87%
DY 6.72 8.74 0.00 6.48 7.43 6.69 5.52 3.33%
P/NAPS 1.38 1.05 1.26 1.44 1.55 1.71 1.45 -0.82%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 21/05/18 19/05/17 26/05/16 28/05/15 21/05/14 27/05/13 -
Price 2.31 2.12 2.10 2.34 2.68 3.04 3.51 -
P/RPS 1.09 1.06 1.07 1.11 1.20 1.36 1.47 -4.86%
P/EPS 13.69 13.73 24.44 12.09 10.47 13.10 8.36 8.56%
EY 7.30 7.28 4.09 8.27 9.55 7.63 11.97 -7.90%
DY 6.93 7.55 0.00 6.84 7.46 6.58 5.70 3.30%
P/NAPS 1.34 1.22 1.24 1.37 1.55 1.74 1.41 -0.84%

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