[MAGNUM] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -5.15%
YoY- 14.93%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,723,423 1,943,134 2,814,163 2,644,280 2,599,199 2,706,945 2,835,805 -7.95%
PBT 118,310 203,589 355,440 323,665 288,546 249,565 375,840 -17.50%
Tax -119,439 -66,705 -216,161 -101,992 -94,945 -79,338 -114,387 0.72%
NP -1,129 136,884 139,279 221,673 193,601 170,227 261,453 -
-
NP to SH -1,026 136,224 136,187 219,082 190,627 166,900 256,593 -
-
Tax Rate 100.95% 32.76% 60.82% 31.51% 32.90% 31.79% 30.44% -
Total Cost 1,724,552 1,806,250 2,674,884 2,422,607 2,405,598 2,536,718 2,574,352 -6.45%
-
Net Worth 2,371,345 2,433,253 2,475,941 2,475,941 2,461,720 2,411,839 2,449,976 -0.54%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 56,998 164,209 241,902 213,443 128,033 184,291 284,411 -23.48%
Div Payout % 0.00% 120.54% 177.63% 97.43% 67.16% 110.42% 110.84% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,371,345 2,433,253 2,475,941 2,475,941 2,461,720 2,411,839 2,449,976 -0.54%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,427,124 1,424,404 0.15%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -0.07% 7.04% 4.95% 8.38% 7.45% 6.29% 9.22% -
ROE -0.04% 5.60% 5.50% 8.85% 7.74% 6.92% 10.47% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 119.92 136.56 197.77 185.83 182.66 189.68 199.09 -8.09%
EPS -0.07 9.57 9.57 15.40 13.40 11.69 18.01 -
DPS 4.00 11.54 17.00 15.00 9.00 13.00 20.00 -23.50%
NAPS 1.65 1.71 1.74 1.74 1.73 1.69 1.72 -0.68%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 119.92 135.20 195.81 183.99 180.85 188.35 197.32 -7.95%
EPS -0.07 9.48 9.48 15.24 13.26 11.61 17.85 -
DPS 4.00 11.43 16.83 14.85 8.91 12.82 19.79 -23.37%
NAPS 1.65 1.6931 1.7228 1.7228 1.7129 1.6782 1.7047 -0.54%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.98 2.20 2.66 2.09 1.73 2.30 2.65 -
P/RPS 1.65 1.61 1.35 1.12 0.95 1.21 1.33 3.65%
P/EPS -2,773.50 22.98 27.79 13.57 12.91 19.67 14.71 -
EY -0.04 4.35 3.60 7.37 7.74 5.08 6.80 -
DY 2.02 5.25 6.39 7.18 5.20 5.65 7.55 -19.71%
P/NAPS 1.20 1.29 1.53 1.20 1.00 1.36 1.54 -4.06%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 22/08/19 24/08/18 23/08/17 18/08/16 19/08/15 -
Price 2.03 2.18 2.78 2.00 1.71 2.47 2.59 -
P/RPS 1.69 1.60 1.41 1.08 0.94 1.30 1.30 4.46%
P/EPS -2,843.54 22.77 29.05 12.99 12.76 21.12 14.38 -
EY -0.04 4.39 3.44 7.70 7.83 4.73 6.96 -
DY 1.97 5.29 6.12 7.50 5.26 5.26 7.72 -20.34%
P/NAPS 1.23 1.27 1.60 1.15 0.99 1.46 1.51 -3.35%

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