[MAGNUM] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 24.63%
YoY- -21.16%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,659,344 2,767,010 2,886,541 2,991,338 3,088,646 3,523,949 3,594,662 -4.89%
PBT 284,490 334,582 373,710 405,260 322,063 660,610 538,721 -10.08%
Tax -91,568 -101,349 -112,759 -132,101 15,401 -99,386 -93,340 -0.31%
NP 192,922 233,233 260,951 273,159 337,464 561,224 445,381 -13.00%
-
NP to SH 189,656 228,101 256,538 267,798 339,666 479,575 300,038 -7.35%
-
Tax Rate 32.19% 30.29% 30.17% 32.60% -4.78% 15.04% 17.33% -
Total Cost 2,466,422 2,533,777 2,625,590 2,718,179 2,751,182 2,962,725 3,149,281 -3.98%
-
Net Worth 2,419,125 2,423,573 2,444,198 2,494,478 3,481,450 2,920,586 2,387,617 0.21%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 184,991 228,101 285,871 286,721 233,067 193,844 96,795 11.38%
Div Payout % 97.54% 100.00% 111.43% 107.07% 68.62% 40.42% 32.26% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,419,125 2,423,573 2,444,198 2,494,478 3,481,450 2,920,586 2,387,617 0.21%
NOSH 1,437,749 1,425,631 1,429,355 1,433,608 1,456,673 1,292,294 1,075,503 4.95%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.25% 8.43% 9.04% 9.13% 10.93% 15.93% 12.39% -
ROE 7.84% 9.41% 10.50% 10.74% 9.76% 16.42% 12.57% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 186.88 194.09 201.95 208.66 212.03 272.69 334.23 -9.22%
EPS 13.33 16.00 18.00 18.80 23.80 36.80 27.30 -11.25%
DPS 13.00 16.00 20.00 20.00 16.00 15.00 9.00 6.31%
NAPS 1.70 1.70 1.71 1.74 2.39 2.26 2.22 -4.34%
Adjusted Per Share Value based on latest NOSH - 1,438,051
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 185.04 192.53 200.85 208.14 214.91 245.20 250.12 -4.89%
EPS 13.20 15.87 17.85 18.63 23.63 33.37 20.88 -7.35%
DPS 12.87 15.87 19.89 19.95 16.22 13.49 6.74 11.37%
NAPS 1.6832 1.6863 1.7007 1.7357 2.4224 2.0322 1.6613 0.21%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.17 2.51 2.73 3.16 3.49 2.67 2.21 -
P/RPS 1.16 1.29 1.35 1.51 1.65 0.98 0.66 9.84%
P/EPS 16.28 15.69 15.21 16.92 14.97 7.19 7.92 12.74%
EY 6.14 6.37 6.57 5.91 6.68 13.90 12.62 -11.30%
DY 5.99 6.37 7.33 6.33 4.58 5.62 4.07 6.64%
P/NAPS 1.28 1.48 1.60 1.82 1.46 1.18 1.00 4.19%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 13/02/15 25/02/14 28/02/13 21/03/12 23/02/11 -
Price 2.19 2.55 2.76 3.01 3.40 2.78 2.61 -
P/RPS 1.17 1.31 1.37 1.44 1.60 1.02 0.78 6.98%
P/EPS 16.43 15.94 15.38 16.11 14.58 7.49 9.36 9.82%
EY 6.09 6.27 6.50 6.21 6.86 13.35 10.69 -8.94%
DY 5.94 6.27 7.25 6.64 4.71 5.40 3.45 9.46%
P/NAPS 1.29 1.50 1.61 1.73 1.42 1.23 1.18 1.49%

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