[MAGNUM] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 261.16%
YoY- 3382.16%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,263,151 2,131,023 1,532,374 1,723,423 1,943,134 2,814,163 2,644,280 -2.55%
PBT 198,745 178,756 68,711 118,310 203,589 355,440 323,665 -7.79%
Tax -59,574 -60,977 -35,882 -119,439 -66,705 -216,161 -101,992 -8.56%
NP 139,171 117,779 32,829 -1,129 136,884 139,279 221,673 -7.45%
-
NP to SH 137,779 117,023 33,675 -1,026 136,224 136,187 219,082 -7.43%
-
Tax Rate 29.98% 34.11% 52.22% 100.95% 32.76% 60.82% 31.51% -
Total Cost 2,123,980 2,013,244 1,499,545 1,724,552 1,806,250 2,674,884 2,422,607 -2.16%
-
Net Worth 2,457,576 2,414,460 2,371,345 2,371,345 2,433,253 2,475,941 2,475,941 -0.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 93,416 79,044 57,487 56,998 164,209 241,902 213,443 -12.85%
Div Payout % 67.80% 67.55% 170.71% 0.00% 120.54% 177.63% 97.43% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,457,576 2,414,460 2,371,345 2,371,345 2,433,253 2,475,941 2,475,941 -0.12%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.15% 5.53% 2.14% -0.07% 7.04% 4.95% 8.38% -
ROE 5.61% 4.85% 1.42% -0.04% 5.60% 5.50% 8.85% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 157.47 148.28 106.62 119.92 136.56 197.77 185.83 -2.71%
EPS 9.59 8.14 2.34 -0.07 9.57 9.57 15.40 -7.58%
DPS 6.50 5.50 4.00 4.00 11.54 17.00 15.00 -12.99%
NAPS 1.71 1.68 1.65 1.65 1.71 1.74 1.74 -0.28%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 157.47 148.28 106.62 119.92 135.20 195.81 183.99 -2.55%
EPS 9.59 8.14 2.34 -0.07 9.48 9.48 15.24 -7.42%
DPS 6.50 5.50 4.00 4.00 11.43 16.83 14.85 -12.85%
NAPS 1.71 1.68 1.65 1.65 1.6931 1.7228 1.7228 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.12 0.995 1.67 1.98 2.20 2.66 2.09 -
P/RPS 0.71 0.67 1.57 1.65 1.61 1.35 1.12 -7.30%
P/EPS 11.68 12.22 71.27 -2,773.50 22.98 27.79 13.57 -2.46%
EY 8.56 8.18 1.40 -0.04 4.35 3.60 7.37 2.52%
DY 5.80 5.53 2.40 2.02 5.25 6.39 7.18 -3.49%
P/NAPS 0.65 0.59 1.01 1.20 1.29 1.53 1.20 -9.70%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 17/08/23 18/08/22 26/08/21 26/08/20 22/08/19 24/08/18 -
Price 1.25 1.15 1.66 2.03 2.18 2.78 2.00 -
P/RPS 0.79 0.78 1.56 1.69 1.60 1.41 1.08 -5.07%
P/EPS 13.04 14.12 70.85 -2,843.54 22.77 29.05 12.99 0.06%
EY 7.67 7.08 1.41 -0.04 4.39 3.44 7.70 -0.06%
DY 5.20 4.78 2.41 1.97 5.29 6.12 7.50 -5.91%
P/NAPS 0.73 0.68 1.01 1.23 1.27 1.60 1.15 -7.28%

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