[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -241.72%
YoY- -132.71%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,966,372 2,004,168 1,259,556 1,035,394 1,420,736 1,535,524 1,673,153 11.39%
PBT 141,174 129,796 25,237 -5,320 54,226 50,580 143,998 -1.31%
Tax -54,246 -62,336 -26,586 -22,890 -35,654 -21,224 -122,445 -41.97%
NP 86,928 67,460 -1,349 -28,210 18,572 29,356 21,553 154.02%
-
NP to SH 86,118 66,628 184 -27,118 19,136 30,068 21,334 154.17%
-
Tax Rate 38.42% 48.03% 105.35% - 65.75% 41.96% 85.03% -
Total Cost 1,879,444 1,936,708 1,260,905 1,063,605 1,402,164 1,506,168 1,651,600 9.02%
-
Net Worth 2,371,345 2,356,973 2,356,973 2,342,601 2,371,345 2,371,345 2,368,363 0.08%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 71,858 57,487 21,557 - - - 121,842 -29.74%
Div Payout % 83.44% 86.28% 11,716.13% - - - 571.12% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,371,345 2,356,973 2,356,973 2,342,601 2,371,345 2,371,345 2,368,363 0.08%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 -0.02%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.42% 3.37% -0.11% -2.72% 1.31% 1.91% 1.29% -
ROE 3.63% 2.83% 0.01% -1.16% 0.81% 1.27% 0.90% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 136.82 139.45 87.64 72.04 98.86 106.84 117.27 10.85%
EPS 6.00 4.64 0.01 -1.89 1.32 2.08 1.50 152.62%
DPS 5.00 4.00 1.50 0.00 0.00 0.00 8.54 -30.08%
NAPS 1.65 1.64 1.64 1.63 1.65 1.65 1.66 -0.40%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 136.82 139.45 87.64 72.04 98.86 106.84 116.42 11.39%
EPS 6.00 4.64 0.01 -1.89 1.32 2.08 1.48 154.90%
DPS 5.00 4.00 1.50 0.00 0.00 0.00 8.48 -29.75%
NAPS 1.65 1.64 1.64 1.63 1.65 1.65 1.6479 0.08%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.67 1.82 1.90 2.04 1.98 2.20 2.28 -
P/RPS 1.22 1.31 2.17 2.83 2.00 2.06 1.94 -26.66%
P/EPS 27.87 39.26 14,840.44 -108.11 148.70 105.15 152.48 -67.89%
EY 3.59 2.55 0.01 -0.92 0.67 0.95 0.66 210.25%
DY 2.99 2.20 0.79 0.00 0.00 0.00 3.75 -14.04%
P/NAPS 1.01 1.11 1.16 1.25 1.20 1.33 1.37 -18.43%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 19/05/22 24/02/22 25/11/21 26/08/21 19/05/21 25/02/21 -
Price 1.66 1.81 1.86 2.00 2.03 2.05 2.24 -
P/RPS 1.21 1.30 2.12 2.78 2.05 1.92 1.91 -26.29%
P/EPS 27.70 39.04 14,528.01 -105.99 152.46 97.99 149.80 -67.64%
EY 3.61 2.56 0.01 -0.94 0.66 1.02 0.67 208.29%
DY 3.01 2.21 0.81 0.00 0.00 0.00 3.81 -14.57%
P/NAPS 1.01 1.10 1.13 1.23 1.23 1.24 1.35 -17.63%

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