[MAGNUM] YoY 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- 168.62%
YoY- 150.24%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 556,347 538,894 483,010 527,350 630,932 724,405 675,086 -3.17%
PBT 59,160 56,467 29,227 43,918 79,965 104,946 86,467 -6.12%
Tax -22,410 -19,222 -9,418 -84,637 -24,724 -32,120 -33,135 -6.30%
NP 36,750 37,245 19,809 -40,719 55,241 72,826 53,332 -6.01%
-
NP to SH 36,555 37,538 20,523 -40,853 56,288 72,267 52,808 -5.94%
-
Tax Rate 37.88% 34.04% 32.22% 192.72% 30.92% 30.61% 38.32% -
Total Cost 519,597 501,649 463,201 568,069 575,691 651,579 621,754 -2.94%
-
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 28,743 21,557 21,557 28,534 42,688 56,918 56,918 -10.75%
Div Payout % 78.63% 57.43% 105.04% 0.00% 75.84% 78.76% 107.78% -
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 6.61% 6.91% 4.10% -7.72% 8.76% 10.05% 7.90% -
ROE 1.50% 1.57% 0.87% -1.72% 2.27% 3.04% 2.13% -
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 38.71 37.50 33.61 36.96 44.34 50.91 47.44 -3.33%
EPS 2.54 2.60 1.43 -2.86 3.96 5.08 3.71 -6.11%
DPS 2.00 1.50 1.50 2.00 3.00 4.00 4.00 -10.90%
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 38.71 37.50 33.61 36.69 43.90 50.40 46.97 -3.17%
EPS 2.54 2.60 1.43 -2.84 3.92 5.03 3.67 -5.94%
DPS 2.00 1.50 1.50 1.99 2.97 3.96 3.96 -10.75%
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 2.82 3.44 5.65 6.17 5.80 3.83 3.67 -4.29%
P/EPS 42.85 49.39 133.05 -79.63 64.97 38.40 46.89 -1.48%
EY 2.33 2.02 0.75 -1.26 1.54 2.60 2.13 1.50%
DY 1.83 1.16 0.79 0.88 1.17 2.05 2.30 -3.73%
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 2.92 3.20 5.53 6.06 5.71 4.56 4.17 -5.76%
P/EPS 44.43 45.94 130.25 -78.23 63.96 45.68 53.35 -3.00%
EY 2.25 2.18 0.77 -1.28 1.56 2.19 1.87 3.12%
DY 1.77 1.25 0.81 0.89 1.19 1.72 2.02 -2.17%
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