[MAGNUM] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 20.97%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,704,254 2,649,207 2,659,344 2,767,010 2,886,541 2,991,338 3,088,646 -2.18%
PBT 313,334 306,776 284,490 334,582 373,710 405,260 322,063 -0.45%
Tax -205,922 -97,319 -91,568 -101,349 -112,759 -132,101 15,401 -
NP 107,412 209,457 192,922 233,233 260,951 273,159 337,464 -17.36%
-
NP to SH 104,749 206,620 189,656 228,101 256,538 267,798 339,666 -17.79%
-
Tax Rate 65.72% 31.72% 32.19% 30.29% 30.17% 32.60% -4.78% -
Total Cost 2,596,842 2,439,750 2,466,422 2,533,777 2,625,590 2,718,179 2,751,182 -0.95%
-
Net Worth 2,376,334 2,475,950 2,419,125 2,423,573 2,444,198 2,494,478 3,481,450 -6.16%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 213,443 156,525 184,991 228,101 285,871 286,721 233,067 -1.45%
Div Payout % 203.77% 75.76% 97.54% 100.00% 111.43% 107.07% 68.62% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,376,334 2,475,950 2,419,125 2,423,573 2,444,198 2,494,478 3,481,450 -6.16%
NOSH 1,437,749 1,437,749 1,437,749 1,425,631 1,429,355 1,433,608 1,456,673 -0.21%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.97% 7.91% 7.25% 8.43% 9.04% 9.13% 10.93% -
ROE 4.41% 8.35% 7.84% 9.41% 10.50% 10.74% 9.76% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 190.04 186.18 186.88 194.09 201.95 208.66 212.03 -1.80%
EPS 7.36 14.52 13.33 16.00 18.00 18.80 23.80 -17.75%
DPS 15.00 11.00 13.00 16.00 20.00 20.00 16.00 -1.06%
NAPS 1.67 1.74 1.70 1.70 1.71 1.74 2.39 -5.79%
Adjusted Per Share Value based on latest NOSH - 1,412,178
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 188.16 184.33 185.04 192.53 200.85 208.14 214.91 -2.19%
EPS 7.29 14.38 13.20 15.87 17.85 18.63 23.63 -17.79%
DPS 14.85 10.89 12.87 15.87 19.89 19.95 16.22 -1.45%
NAPS 1.6535 1.7228 1.6832 1.6863 1.7007 1.7357 2.4224 -6.16%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.95 1.74 2.17 2.51 2.73 3.16 3.49 -
P/RPS 1.03 0.93 1.16 1.29 1.35 1.51 1.65 -7.54%
P/EPS 26.49 11.98 16.28 15.69 15.21 16.92 14.97 9.97%
EY 3.78 8.35 6.14 6.37 6.57 5.91 6.68 -9.04%
DY 7.69 6.32 5.99 6.37 7.33 6.33 4.58 9.01%
P/NAPS 1.17 1.00 1.28 1.48 1.60 1.82 1.46 -3.62%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 23/02/17 25/02/16 13/02/15 25/02/14 28/02/13 -
Price 2.32 1.98 2.19 2.55 2.76 3.01 3.40 -
P/RPS 1.22 1.06 1.17 1.31 1.37 1.44 1.60 -4.41%
P/EPS 31.52 13.64 16.43 15.94 15.38 16.11 14.58 13.70%
EY 3.17 7.33 6.09 6.27 6.50 6.21 6.86 -12.06%
DY 6.47 5.56 5.94 6.27 7.25 6.64 4.71 5.43%
P/NAPS 1.39 1.14 1.29 1.50 1.61 1.73 1.42 -0.35%

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