[MAGNUM] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 100.9%
YoY- -99.14%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,159,926 2,031,100 1,259,556 1,673,153 2,705,685 2,704,254 2,649,207 -3.34%
PBT 188,433 159,918 25,237 143,998 343,207 313,334 306,776 -7.79%
Tax -61,442 -58,782 -26,586 -122,445 -102,064 -205,922 -97,319 -7.37%
NP 126,991 101,136 -1,349 21,553 241,143 107,412 209,457 -7.99%
-
NP to SH 125,769 100,665 184 21,334 238,725 104,749 206,620 -7.93%
-
Tax Rate 32.61% 36.76% 105.35% 85.03% 29.74% 65.72% 31.72% -
Total Cost 2,032,935 1,929,964 1,260,905 1,651,600 2,464,542 2,596,842 2,439,750 -2.99%
-
Net Worth 2,443,204 2,385,717 2,356,973 2,368,363 2,475,941 2,376,334 2,475,950 -0.22%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 86,230 71,858 21,557 121,842 227,672 213,443 156,525 -9.45%
Div Payout % 68.56% 71.38% 11,716.13% 571.12% 95.37% 203.77% 75.76% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,443,204 2,385,717 2,356,973 2,368,363 2,475,941 2,376,334 2,475,950 -0.22%
NOSH 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 -0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.88% 4.98% -0.11% 1.29% 8.91% 3.97% 7.91% -
ROE 5.15% 4.22% 0.01% 0.90% 9.64% 4.41% 8.35% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 150.29 141.33 87.64 117.27 190.15 190.04 186.18 -3.50%
EPS 8.75 7.00 0.01 1.50 16.78 7.36 14.52 -8.09%
DPS 6.00 5.00 1.50 8.54 16.00 15.00 11.00 -9.60%
NAPS 1.70 1.66 1.64 1.66 1.74 1.67 1.74 -0.38%
Adjusted Per Share Value based on latest NOSH - 1,437,179
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 150.29 141.33 87.64 116.42 188.26 188.16 184.33 -3.34%
EPS 8.75 7.00 0.01 1.48 16.61 7.29 14.38 -7.94%
DPS 6.00 5.00 1.50 8.48 15.84 14.85 10.89 -9.45%
NAPS 1.70 1.66 1.64 1.6479 1.7228 1.6535 1.7228 -0.22%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.09 1.29 1.90 2.28 2.57 1.95 1.74 -
P/RPS 0.73 0.91 2.17 1.94 1.35 1.03 0.93 -3.95%
P/EPS 12.46 18.42 14,840.44 152.48 15.32 26.49 11.98 0.65%
EY 8.03 5.43 0.01 0.66 6.53 3.78 8.35 -0.64%
DY 5.50 3.88 0.79 3.75 6.23 7.69 6.32 -2.28%
P/NAPS 0.64 0.78 1.16 1.37 1.48 1.17 1.00 -7.16%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 25/02/21 26/02/20 21/02/19 27/02/18 -
Price 1.13 1.20 1.86 2.24 2.53 2.32 1.98 -
P/RPS 0.75 0.85 2.12 1.91 1.33 1.22 1.06 -5.60%
P/EPS 12.91 17.13 14,528.01 149.80 15.08 31.52 13.64 -0.91%
EY 7.74 5.84 0.01 0.67 6.63 3.17 7.33 0.91%
DY 5.31 4.17 0.81 3.81 6.32 6.47 5.56 -0.76%
P/NAPS 0.66 0.72 1.13 1.35 1.45 1.39 1.14 -8.70%

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