[MAGNUM] YoY 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- 4.13%
YoY- -34.74%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 724,405 675,086 633,814 668,431 727,414 741,201 740,619 -0.36%
PBT 104,946 86,467 74,532 62,486 85,565 83,827 25,884 26.26%
Tax -32,120 -33,135 -29,914 -22,000 -24,358 -31,088 21,434 -
NP 72,826 53,332 44,618 40,486 61,207 52,739 47,318 7.44%
-
NP to SH 72,267 52,808 43,957 39,541 60,588 52,930 48,952 6.70%
-
Tax Rate 30.61% 38.32% 40.14% 35.21% 28.47% 37.09% -82.81% -
Total Cost 651,579 621,754 589,196 627,945 666,207 688,462 693,301 -1.02%
-
Net Worth 2,376,334 2,475,950 2,419,125 2,400,703 2,453,359 1,438,051 3,623,308 -6.78%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 56,918 56,918 42,690 49,426 71,318 71,902 75,801 -4.66%
Div Payout % 78.76% 107.78% 97.12% 125.00% 117.71% 135.84% 154.85% -
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 2,400,703 2,453,359 1,438,051 3,623,308 -6.78%
NOSH 1,437,749 1,437,749 1,437,749 1,412,178 1,426,372 1,438,051 1,516,028 -0.87%
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 10.05% 7.90% 7.04% 6.06% 8.41% 7.12% 6.39% -
ROE 3.04% 2.13% 1.82% 1.65% 2.47% 3.68% 1.35% -
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 50.91 47.44 44.54 47.33 51.00 51.54 48.85 0.69%
EPS 5.08 3.71 3.09 2.80 4.20 3.70 3.40 6.91%
DPS 4.00 4.00 3.00 3.50 5.00 5.00 5.00 -3.64%
NAPS 1.67 1.74 1.70 1.70 1.72 1.00 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 50.40 46.97 44.10 46.51 50.61 51.57 51.53 -0.36%
EPS 5.03 3.67 3.06 2.75 4.22 3.68 3.41 6.68%
DPS 3.96 3.96 2.97 3.44 4.96 5.00 5.27 -4.64%
NAPS 1.6535 1.7228 1.6832 1.6704 1.7071 1.0006 2.5211 -6.78%
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 3.83 3.67 4.87 5.30 5.35 6.13 7.14 -9.85%
P/EPS 38.40 46.89 70.25 89.64 64.27 85.85 108.08 -15.83%
EY 2.60 2.13 1.42 1.12 1.56 1.16 0.93 18.68%
DY 2.05 2.30 1.38 1.39 1.83 1.58 1.43 6.18%
P/NAPS 1.17 1.00 1.28 1.48 1.59 3.16 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 4.56 4.17 4.92 5.39 5.41 5.84 6.96 -6.80%
P/EPS 45.68 53.35 70.90 91.07 64.98 81.78 105.30 -12.98%
EY 2.19 1.87 1.41 1.10 1.54 1.22 0.95 14.92%
DY 1.72 2.02 1.37 1.37 1.81 1.66 1.47 2.65%
P/NAPS 1.39 1.14 1.29 1.50 1.60 3.01 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