[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -36.36%
YoY- -70.03%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,004,168 1,259,556 1,035,394 1,420,736 1,535,524 1,673,153 1,527,737 19.85%
PBT 129,796 25,237 -5,320 54,226 50,580 143,998 133,440 -1.83%
Tax -62,336 -26,586 -22,890 -35,654 -21,224 -122,445 -50,410 15.22%
NP 67,460 -1,349 -28,210 18,572 29,356 21,553 83,029 -12.93%
-
NP to SH 66,628 184 -27,118 19,136 30,068 21,334 82,916 -13.57%
-
Tax Rate 48.03% 105.35% - 65.75% 41.96% 85.03% 37.78% -
Total Cost 1,936,708 1,260,905 1,063,605 1,402,164 1,506,168 1,651,600 1,444,708 21.60%
-
Net Worth 2,356,973 2,356,973 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 -2.11%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 57,487 21,557 - - - 121,842 124,104 -40.16%
Div Payout % 86.28% 11,716.13% - - - 571.12% 149.67% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,356,973 2,356,973 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 -2.11%
NOSH 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 -0.02%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.37% -0.11% -2.72% 1.31% 1.91% 1.29% 5.43% -
ROE 2.83% 0.01% -1.16% 0.81% 1.27% 0.90% 3.41% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 139.45 87.64 72.04 98.86 106.84 117.27 107.34 19.08%
EPS 4.64 0.01 -1.89 1.32 2.08 1.50 5.83 -14.13%
DPS 4.00 1.50 0.00 0.00 0.00 8.54 8.72 -40.54%
NAPS 1.64 1.64 1.63 1.65 1.65 1.66 1.71 -2.75%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 139.45 87.64 72.04 98.86 106.84 116.42 106.30 19.85%
EPS 4.64 0.01 -1.89 1.32 2.08 1.48 5.77 -13.53%
DPS 4.00 1.50 0.00 0.00 0.00 8.48 8.64 -40.18%
NAPS 1.64 1.64 1.63 1.65 1.65 1.6479 1.6934 -2.11%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.82 1.90 2.04 1.98 2.20 2.28 2.10 -
P/RPS 1.31 2.17 2.83 2.00 2.06 1.94 1.96 -23.57%
P/EPS 39.26 14,840.44 -108.11 148.70 105.15 152.48 36.05 5.85%
EY 2.55 0.01 -0.92 0.67 0.95 0.66 2.77 -5.37%
DY 2.20 0.79 0.00 0.00 0.00 3.75 4.15 -34.52%
P/NAPS 1.11 1.16 1.25 1.20 1.33 1.37 1.23 -6.62%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 24/02/22 25/11/21 26/08/21 19/05/21 25/02/21 26/11/20 -
Price 1.81 1.86 2.00 2.03 2.05 2.24 2.20 -
P/RPS 1.30 2.12 2.78 2.05 1.92 1.91 2.05 -26.20%
P/EPS 39.04 14,528.01 -105.99 152.46 97.99 149.80 37.76 2.24%
EY 2.56 0.01 -0.94 0.66 1.02 0.67 2.65 -2.27%
DY 2.21 0.81 0.00 0.00 0.00 3.81 3.96 -32.23%
P/NAPS 1.10 1.13 1.23 1.23 1.24 1.35 1.29 -10.08%

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