[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 19.6%
YoY- 54609.24%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,138,105 2,166,218 2,184,004 2,031,100 1,989,608 1,966,372 2,004,168 4.40%
PBT 172,364 178,850 108,376 159,918 137,934 141,174 129,796 20.79%
Tax -52,042 -58,636 -43,868 -58,782 -52,746 -54,246 -62,336 -11.32%
NP 120,321 120,214 64,508 101,136 85,188 86,928 67,460 47.02%
-
NP to SH 118,952 118,834 63,112 100,665 84,169 86,118 66,628 47.11%
-
Tax Rate 30.19% 32.79% 40.48% 36.76% 38.24% 38.42% 48.03% -
Total Cost 2,017,784 2,046,004 2,119,496 1,929,964 1,904,420 1,879,444 1,936,708 2.76%
-
Net Worth 2,414,460 2,414,460 2,385,717 2,385,717 2,371,345 2,371,345 2,356,973 1.61%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 76,649 86,230 57,487 71,858 67,068 71,858 57,487 21.11%
Div Payout % 64.44% 72.56% 91.09% 71.38% 79.68% 83.44% 86.28% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,414,460 2,414,460 2,385,717 2,385,717 2,371,345 2,371,345 2,356,973 1.61%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.63% 5.55% 2.95% 4.98% 4.28% 4.42% 3.37% -
ROE 4.93% 4.92% 2.65% 4.22% 3.55% 3.63% 2.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 148.77 150.73 151.96 141.33 138.44 136.82 139.45 4.40%
EPS 8.28 8.26 4.40 7.00 5.85 6.00 4.64 47.06%
DPS 5.33 6.00 4.00 5.00 4.67 5.00 4.00 21.06%
NAPS 1.68 1.68 1.66 1.66 1.65 1.65 1.64 1.61%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 148.77 150.73 151.96 141.33 138.44 136.82 139.45 4.40%
EPS 8.28 8.26 4.40 7.00 5.85 6.00 4.64 47.06%
DPS 5.33 6.00 4.00 5.00 4.67 5.00 4.00 21.06%
NAPS 1.68 1.68 1.66 1.66 1.65 1.65 1.64 1.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.12 0.995 1.14 1.29 1.42 1.67 1.82 -
P/RPS 0.75 0.66 0.75 0.91 1.03 1.22 1.31 -31.02%
P/EPS 13.53 12.03 25.96 18.42 24.25 27.87 39.26 -50.81%
EY 7.39 8.31 3.85 5.43 4.12 3.59 2.55 103.13%
DY 4.76 6.03 3.51 3.88 3.29 2.99 2.20 67.20%
P/NAPS 0.67 0.59 0.69 0.78 0.86 1.01 1.11 -28.55%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 17/08/23 18/05/23 28/02/23 24/11/22 18/08/22 19/05/22 -
Price 1.15 1.15 1.01 1.20 1.41 1.66 1.81 -
P/RPS 0.77 0.76 0.66 0.85 1.02 1.21 1.30 -29.44%
P/EPS 13.89 13.91 23.00 17.13 24.08 27.70 39.04 -49.75%
EY 7.20 7.19 4.35 5.84 4.15 3.61 2.56 99.12%
DY 4.64 5.22 3.96 4.17 3.31 3.01 2.21 63.89%
P/NAPS 0.68 0.68 0.61 0.72 0.85 1.01 1.10 -27.41%

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