[MAGNUM] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -2.9%
YoY- 0.11%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,654,935 2,608,463 2,693,961 2,825,993 2,900,328 2,990,756 3,325,301 -3.68%
PBT 294,855 296,937 271,517 357,661 371,972 347,317 574,870 -10.52%
Tax -206,937 -95,096 -84,022 -103,707 -119,489 -79,579 -22,932 44.26%
NP 87,918 201,841 187,495 253,954 252,483 267,738 551,938 -26.36%
-
NP to SH 85,290 198,886 183,952 249,148 248,880 263,820 551,847 -26.73%
-
Tax Rate 70.18% 32.03% 30.95% 29.00% 32.12% 22.91% 3.99% -
Total Cost 2,567,017 2,406,622 2,506,466 2,572,039 2,647,845 2,723,018 2,773,363 -1.27%
-
Net Worth 2,362,105 2,490,183 2,417,075 2,390,829 2,441,163 2,464,228 3,339,969 -5.60%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 213,443 142,297 191,786 248,606 284,848 288,536 147,258 6.37%
Div Payout % 250.26% 71.55% 104.26% 99.78% 114.45% 109.37% 26.68% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,362,105 2,490,183 2,417,075 2,390,829 2,441,163 2,464,228 3,339,969 -5.60%
NOSH 1,437,749 1,437,749 1,421,808 1,406,370 1,419,281 1,408,130 1,391,653 0.54%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.31% 7.74% 6.96% 8.99% 8.71% 8.95% 16.60% -
ROE 3.61% 7.99% 7.61% 10.42% 10.20% 10.71% 16.52% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 186.58 183.31 189.47 200.94 204.35 212.39 238.95 -4.03%
EPS 5.99 13.98 12.94 17.72 17.54 18.74 39.65 -27.01%
DPS 15.00 10.00 13.50 17.50 20.00 20.49 10.58 5.98%
NAPS 1.66 1.75 1.70 1.70 1.72 1.75 2.40 -5.95%
Adjusted Per Share Value based on latest NOSH - 1,406,370
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 184.73 181.50 187.45 196.63 201.81 208.10 231.38 -3.68%
EPS 5.93 13.84 12.80 17.34 17.32 18.36 38.40 -26.74%
DPS 14.85 9.90 13.34 17.30 19.82 20.08 10.25 6.37%
NAPS 1.6436 1.7327 1.6818 1.6636 1.6986 1.7146 2.324 -5.60%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.92 1.81 2.26 2.56 3.00 3.27 3.50 -
P/RPS 1.03 0.99 1.19 1.27 1.47 1.54 1.46 -5.64%
P/EPS 32.03 12.95 17.47 14.45 17.11 17.45 8.83 23.94%
EY 3.12 7.72 5.72 6.92 5.85 5.73 11.33 -19.33%
DY 7.81 5.52 5.97 6.84 6.67 6.27 3.02 17.15%
P/NAPS 1.16 1.03 1.33 1.51 1.74 1.87 1.46 -3.75%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 29/11/17 24/11/16 20/11/15 27/11/14 14/11/13 22/11/12 -
Price 2.02 1.71 2.29 2.70 2.91 3.24 3.71 -
P/RPS 1.08 0.93 1.21 1.34 1.42 1.53 1.55 -5.84%
P/EPS 33.70 12.23 17.70 15.24 16.59 17.29 9.36 23.78%
EY 2.97 8.17 5.65 6.56 6.03 5.78 10.69 -19.21%
DY 7.43 5.85 5.90 6.48 6.87 6.32 2.85 17.30%
P/NAPS 1.22 0.98 1.35 1.59 1.69 1.85 1.55 -3.90%

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