[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.56%
YoY- -26.09%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,978,282 3,170,180 2,991,338 3,000,182 3,095,488 3,389,700 3,088,646 -2.40%
PBT 426,848 475,392 405,260 428,577 488,628 631,872 322,063 20.71%
Tax -119,304 -136,728 -132,101 -134,684 -177,598 -16,080 15,401 -
NP 307,544 338,664 273,159 293,893 311,030 615,792 337,464 -6.01%
-
NP to SH 301,066 330,136 267,798 286,490 300,188 597,780 339,666 -7.74%
-
Tax Rate 27.95% 28.76% 32.60% 31.43% 36.35% 2.54% -4.78% -
Total Cost 2,670,738 2,831,516 2,718,179 2,706,289 2,784,458 2,773,908 2,751,182 -1.96%
-
Net Worth 2,471,013 2,490,249 2,494,478 2,490,192 3,259,183 3,543,981 3,481,450 -20.48%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 284,024 284,599 286,721 284,593 285,893 284,657 233,067 14.13%
Div Payout % 94.34% 86.21% 107.07% 99.34% 95.24% 47.62% 68.62% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,471,013 2,490,249 2,494,478 2,490,192 3,259,183 3,543,981 3,481,450 -20.48%
NOSH 1,420,122 1,422,999 1,433,608 1,422,966 1,429,466 1,423,285 1,456,673 -1.68%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.33% 10.68% 9.13% 9.80% 10.05% 18.17% 10.93% -
ROE 12.18% 13.26% 10.74% 11.50% 9.21% 16.87% 9.76% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 209.72 222.78 208.66 210.84 216.55 238.16 212.03 -0.72%
EPS 21.20 23.20 18.80 20.13 21.00 42.00 23.80 -7.44%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 16.00 16.08%
NAPS 1.74 1.75 1.74 1.75 2.28 2.49 2.39 -19.11%
Adjusted Per Share Value based on latest NOSH - 1,408,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 207.23 220.58 208.14 208.75 215.39 235.86 214.91 -2.40%
EPS 20.95 22.97 18.63 19.93 20.89 41.59 23.63 -7.73%
DPS 19.76 19.80 19.95 19.80 19.89 19.81 16.22 14.10%
NAPS 1.7193 1.7327 1.7357 1.7327 2.2678 2.4659 2.4224 -20.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.05 2.99 3.16 3.27 3.61 3.62 3.49 -
P/RPS 1.45 1.34 1.51 1.55 1.67 1.52 1.65 -8.27%
P/EPS 14.39 12.89 16.92 16.24 17.19 8.62 14.97 -2.60%
EY 6.95 7.76 5.91 6.16 5.82 11.60 6.68 2.68%
DY 6.56 6.69 6.33 6.12 5.54 5.52 4.58 27.14%
P/NAPS 1.75 1.71 1.82 1.87 1.58 1.45 1.46 12.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 21/05/14 25/02/14 14/11/13 22/08/13 27/05/13 28/02/13 -
Price 3.05 3.04 3.01 3.24 3.33 3.51 3.40 -
P/RPS 1.45 1.36 1.44 1.54 1.54 1.47 1.60 -6.36%
P/EPS 14.39 13.10 16.11 16.09 15.86 8.36 14.58 -0.87%
EY 6.95 7.63 6.21 6.21 6.31 11.97 6.86 0.87%
DY 6.56 6.58 6.64 6.17 6.01 5.70 4.71 24.79%
P/NAPS 1.75 1.74 1.73 1.85 1.46 1.41 1.42 14.99%

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