[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -17.04%
YoY- 0.04%
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 3,010,252 2,767,010 2,798,105 2,876,810 3,165,104 2,886,541 2,878,836 3.01%
PBT 389,776 334,582 362,794 431,108 516,020 373,710 384,193 0.96%
Tax -110,380 -101,349 -105,798 -122,560 -141,888 -112,759 -117,868 -4.27%
NP 279,396 233,233 256,996 308,548 374,132 260,951 266,325 3.24%
-
NP to SH 275,360 228,101 251,413 301,176 363,052 256,538 261,266 3.56%
-
Tax Rate 28.32% 30.29% 29.16% 28.43% 27.50% 30.17% 30.68% -
Total Cost 2,730,856 2,533,777 2,541,109 2,568,262 2,790,972 2,625,590 2,612,510 2.99%
-
Net Worth 2,432,157 2,423,573 2,428,424 2,443,503 2,453,437 2,444,198 2,442,275 -0.27%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 227,570 228,101 238,080 284,128 283,634 285,871 283,985 -13.71%
Div Payout % 82.64% 100.00% 94.70% 94.34% 78.13% 111.43% 108.70% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,432,157 2,423,573 2,428,424 2,443,503 2,453,437 2,444,198 2,442,275 -0.27%
NOSH 1,422,314 1,425,631 1,428,484 1,420,641 1,418,171 1,429,355 1,419,927 0.11%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.28% 8.43% 9.18% 10.73% 11.82% 9.04% 9.25% -
ROE 11.32% 9.41% 10.35% 12.33% 14.80% 10.50% 10.70% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 211.64 194.09 195.88 202.50 223.18 201.95 202.75 2.89%
EPS 19.36 16.00 17.60 21.14 25.60 18.00 18.40 3.44%
DPS 16.00 16.00 16.67 20.00 20.00 20.00 20.00 -13.81%
NAPS 1.71 1.70 1.70 1.72 1.73 1.71 1.72 -0.38%
Adjusted Per Share Value based on latest NOSH - 1,424,404
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 209.46 192.53 194.69 200.17 220.23 200.85 200.31 3.01%
EPS 19.16 15.87 17.49 20.96 25.26 17.85 18.18 3.55%
DPS 15.83 15.87 16.57 19.77 19.74 19.89 19.76 -13.73%
NAPS 1.6923 1.6863 1.6897 1.7002 1.7071 1.7007 1.6994 -0.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.47 2.51 2.56 2.65 2.69 2.73 3.00 -
P/RPS 1.17 1.29 1.31 1.31 1.21 1.35 1.48 -14.49%
P/EPS 12.76 15.69 14.55 12.50 10.51 15.21 16.30 -15.04%
EY 7.84 6.37 6.88 8.00 9.52 6.57 6.13 17.80%
DY 6.48 6.37 6.51 7.55 7.43 7.33 6.67 -1.90%
P/NAPS 1.44 1.48 1.51 1.54 1.55 1.60 1.74 -11.84%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 20/11/15 19/08/15 28/05/15 13/02/15 27/11/14 -
Price 2.34 2.55 2.70 2.59 2.68 2.76 2.91 -
P/RPS 1.11 1.31 1.38 1.28 1.20 1.37 1.44 -15.91%
P/EPS 12.09 15.94 15.34 12.22 10.47 15.38 15.82 -16.39%
EY 8.27 6.27 6.52 8.19 9.55 6.50 6.32 19.61%
DY 6.84 6.27 6.17 7.72 7.46 7.25 6.87 -0.29%
P/NAPS 1.37 1.50 1.59 1.51 1.55 1.61 1.69 -13.04%

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