[MAGNUM] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 124.02%
YoY- 30.52%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 983,186 710,368 660,098 1,422,649 1,312,740 1,317,667 1,378,340 -5.47%
PBT 70,587 27,113 52,801 192,419 150,313 133,424 131,464 -9.84%
Tax -27,123 -17,827 -20,833 -56,192 -45,953 -41,280 -38,901 -5.83%
NP 43,464 9,286 31,968 136,227 104,360 92,144 92,563 -11.83%
-
NP to SH 43,059 9,568 31,928 134,429 102,991 90,529 90,675 -11.66%
-
Tax Rate 38.42% 65.75% 39.46% 29.20% 30.57% 30.94% 29.59% -
Total Cost 939,722 701,082 628,130 1,286,422 1,208,380 1,225,523 1,285,777 -5.08%
-
Net Worth 2,371,345 2,371,345 2,433,253 2,475,941 2,475,941 2,461,720 2,405,663 -0.23%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 35,929 - 64,602 128,065 99,606 42,688 99,642 -15.62%
Div Payout % 83.44% - 202.34% 95.27% 96.71% 47.15% 109.89% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,371,345 2,371,345 2,433,253 2,475,941 2,475,941 2,461,720 2,405,663 -0.23%
NOSH 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,423,469 0.15%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.42% 1.31% 4.84% 9.58% 7.95% 6.99% 6.72% -
ROE 1.82% 0.40% 1.31% 5.43% 4.16% 3.68% 3.77% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 68.41 49.43 46.39 99.98 92.25 92.60 96.83 -5.62%
EPS 3.00 0.66 2.24 9.45 7.24 6.36 6.37 -11.78%
DPS 2.50 0.00 4.54 9.00 7.00 3.00 7.00 -15.76%
NAPS 1.65 1.65 1.71 1.74 1.74 1.73 1.69 -0.39%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 68.41 49.43 45.93 98.99 91.34 91.68 95.91 -5.47%
EPS 3.00 0.66 2.22 9.35 7.17 6.30 6.31 -11.65%
DPS 2.50 0.00 4.50 8.91 6.93 2.97 6.93 -15.62%
NAPS 1.65 1.65 1.6931 1.7228 1.7228 1.7129 1.6739 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.67 1.98 2.20 2.66 2.09 1.73 2.30 -
P/RPS 2.44 4.01 4.74 2.66 2.27 1.87 2.38 0.41%
P/EPS 55.74 297.41 98.05 28.16 28.88 27.19 36.11 7.50%
EY 1.79 0.34 1.02 3.55 3.46 3.68 2.77 -7.01%
DY 1.50 0.00 2.06 3.38 3.35 1.73 3.04 -11.10%
P/NAPS 1.01 1.20 1.29 1.53 1.20 1.00 1.36 -4.83%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 18/08/22 26/08/21 26/08/20 22/08/19 24/08/18 23/08/17 18/08/16 -
Price 1.66 2.03 2.18 2.78 2.00 1.71 2.47 -
P/RPS 2.43 4.11 4.70 2.78 2.17 1.85 2.55 -0.79%
P/EPS 55.41 304.92 97.16 29.43 27.63 26.88 38.78 6.12%
EY 1.80 0.33 1.03 3.40 3.62 3.72 2.58 -5.82%
DY 1.51 0.00 2.08 3.24 3.50 1.75 2.83 -9.93%
P/NAPS 1.01 1.23 1.27 1.60 1.15 0.99 1.46 -5.95%

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