[MAGNUM] YoY TTM Result on 31-Mar-2020 [#1]

Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -1.85%
YoY- 113.36%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,076,059 1,376,717 1,447,490 2,558,983 2,748,148 2,664,475 2,603,865 -3.70%
PBT 154,563 45,041 79,110 332,961 321,178 340,694 233,063 -6.61%
Tax -54,165 -36,864 -106,282 -96,701 -208,554 -106,875 -78,617 -6.01%
NP 100,398 8,177 -27,172 236,260 112,624 233,819 154,446 -6.92%
-
NP to SH 99,786 9,324 -26,742 234,311 109,819 230,987 151,386 -6.70%
-
Tax Rate 35.04% 81.85% 134.35% 29.04% 64.93% 31.37% 33.73% -
Total Cost 1,975,661 1,368,540 1,474,662 2,322,723 2,635,524 2,430,656 2,449,419 -3.51%
-
Net Worth 2,385,717 2,356,973 2,371,345 2,490,171 2,461,712 2,475,941 2,404,810 -0.13%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 71,858 35,929 86,027 206,328 213,443 213,443 128,158 -9.18%
Div Payout % 72.01% 385.34% 0.00% 88.06% 194.36% 92.41% 84.66% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,385,717 2,356,973 2,371,345 2,490,171 2,461,712 2,475,941 2,404,810 -0.13%
NOSH 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 1,422,965 0.16%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.84% 0.59% -1.88% 9.23% 4.10% 8.78% 5.93% -
ROE 4.18% 0.40% -1.13% 9.41% 4.46% 9.33% 6.30% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 144.45 95.79 100.72 179.84 193.13 187.25 182.99 -3.86%
EPS 6.94 0.65 -1.86 16.47 7.72 16.23 10.64 -6.87%
DPS 5.00 2.50 6.04 14.50 15.00 15.00 9.00 -9.32%
NAPS 1.66 1.64 1.65 1.75 1.73 1.74 1.69 -0.29%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 144.45 95.79 100.72 178.06 191.22 185.40 181.18 -3.70%
EPS 6.94 0.65 -1.86 16.30 7.64 16.07 10.53 -6.70%
DPS 5.00 2.50 6.04 14.36 14.85 14.85 8.92 -9.19%
NAPS 1.66 1.64 1.65 1.7327 1.7129 1.7228 1.6733 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.14 1.82 2.20 1.90 2.38 1.83 2.13 -
P/RPS 0.79 1.90 2.18 1.06 1.23 0.98 1.16 -6.19%
P/EPS 16.42 280.53 -118.23 11.54 30.84 11.27 20.02 -3.24%
EY 6.09 0.36 -0.85 8.67 3.24 8.87 4.99 3.37%
DY 4.39 1.37 2.75 7.63 6.30 8.20 4.23 0.62%
P/NAPS 0.69 1.11 1.33 1.09 1.38 1.05 1.26 -9.54%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 19/05/22 19/05/21 22/05/20 28/05/19 21/05/18 19/05/17 -
Price 1.01 1.81 2.05 2.18 2.31 2.12 2.10 -
P/RPS 0.70 1.89 2.04 1.21 1.20 1.13 1.15 -7.93%
P/EPS 14.55 278.99 -110.17 13.24 29.93 13.06 19.74 -4.95%
EY 6.87 0.36 -0.91 7.55 3.34 7.66 5.07 5.19%
DY 4.95 1.38 2.95 6.65 6.49 7.08 4.29 2.41%
P/NAPS 0.61 1.10 1.24 1.25 1.34 1.22 1.24 -11.14%

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