[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 48.07%
YoY- -0.16%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,849,408 2,649,207 2,632,161 2,635,334 2,788,336 2,659,344 2,700,706 3.64%
PBT 319,740 306,776 293,745 266,848 184,068 284,490 279,944 9.27%
Tax -96,800 -97,319 -85,578 -82,560 -58,576 -91,568 -82,205 11.52%
NP 222,940 209,457 208,166 184,288 125,492 192,922 197,738 8.33%
-
NP to SH 219,748 206,620 205,082 181,058 122,280 189,656 194,265 8.57%
-
Tax Rate 30.27% 31.72% 29.13% 30.94% 31.82% 32.19% 29.36% -
Total Cost 2,626,468 2,439,750 2,423,994 2,451,046 2,662,844 2,466,422 2,502,968 3.26%
-
Net Worth 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,418,831 1.56%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 227,672 156,525 132,809 85,377 - 184,991 189,712 12.94%
Div Payout % 103.61% 75.76% 64.76% 47.15% - 97.54% 97.66% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,418,831 1.56%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,422,841 0.69%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.82% 7.91% 7.91% 6.99% 4.50% 7.25% 7.32% -
ROE 8.88% 8.35% 8.24% 7.35% 5.08% 7.84% 8.03% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 200.25 186.18 184.98 185.20 195.95 186.88 189.81 3.63%
EPS 15.44 14.52 14.41 12.72 8.60 13.33 13.65 8.56%
DPS 16.00 11.00 9.33 6.00 0.00 13.00 13.33 12.95%
NAPS 1.74 1.74 1.75 1.73 1.69 1.70 1.70 1.56%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 198.26 184.33 183.15 183.37 194.01 185.04 187.92 3.63%
EPS 15.29 14.38 14.27 12.60 8.51 13.20 13.52 8.55%
DPS 15.84 10.89 9.24 5.94 0.00 12.87 13.20 12.93%
NAPS 1.7228 1.7228 1.7327 1.7129 1.6733 1.6832 1.683 1.57%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.83 1.74 1.81 1.73 2.13 2.17 2.26 -
P/RPS 0.91 0.93 0.98 0.93 1.09 1.16 1.19 -16.38%
P/EPS 11.85 11.98 12.56 13.60 24.79 16.28 16.55 -19.98%
EY 8.44 8.35 7.96 7.35 4.03 6.14 6.04 25.01%
DY 8.74 6.32 5.16 3.47 0.00 5.99 5.90 29.98%
P/NAPS 1.05 1.00 1.03 1.00 1.26 1.28 1.33 -14.59%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 27/02/18 29/11/17 23/08/17 19/05/17 23/02/17 24/11/16 -
Price 2.12 1.98 1.71 1.71 2.10 2.19 2.29 -
P/RPS 1.06 1.06 0.92 0.92 1.07 1.17 1.21 -8.45%
P/EPS 13.73 13.64 11.86 13.44 24.44 16.43 16.77 -12.49%
EY 7.28 7.33 8.43 7.44 4.09 6.09 5.96 14.28%
DY 7.55 5.56 5.46 3.51 0.00 5.94 5.82 18.96%
P/NAPS 1.22 1.14 0.98 0.99 1.24 1.29 1.35 -6.53%

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