[MAGNUM] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -37.3%
YoY- -5.28%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,159,926 2,138,105 2,166,218 2,184,004 2,031,100 1,989,608 1,966,372 6.44%
PBT 188,433 172,364 178,850 108,376 159,918 137,934 141,174 21.16%
Tax -61,442 -52,042 -58,636 -43,868 -58,782 -52,746 -54,246 8.63%
NP 126,991 120,321 120,214 64,508 101,136 85,188 86,928 28.65%
-
NP to SH 125,769 118,952 118,834 63,112 100,665 84,169 86,118 28.63%
-
Tax Rate 32.61% 30.19% 32.79% 40.48% 36.76% 38.24% 38.42% -
Total Cost 2,032,935 2,017,784 2,046,004 2,119,496 1,929,964 1,904,420 1,879,444 5.35%
-
Net Worth 2,443,204 2,414,460 2,414,460 2,385,717 2,385,717 2,371,345 2,371,345 2.00%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 86,230 76,649 86,230 57,487 71,858 67,068 71,858 12.88%
Div Payout % 68.56% 64.44% 72.56% 91.09% 71.38% 79.68% 83.44% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,443,204 2,414,460 2,414,460 2,385,717 2,385,717 2,371,345 2,371,345 2.00%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.88% 5.63% 5.55% 2.95% 4.98% 4.28% 4.42% -
ROE 5.15% 4.93% 4.92% 2.65% 4.22% 3.55% 3.63% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 150.29 148.77 150.73 151.96 141.33 138.44 136.82 6.44%
EPS 8.75 8.28 8.26 4.40 7.00 5.85 6.00 28.51%
DPS 6.00 5.33 6.00 4.00 5.00 4.67 5.00 12.88%
NAPS 1.70 1.68 1.68 1.66 1.66 1.65 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 1,437,179
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 150.29 148.77 150.73 151.96 141.33 138.44 136.82 6.44%
EPS 8.75 8.28 8.26 4.40 7.00 5.85 6.00 28.51%
DPS 6.00 5.33 6.00 4.00 5.00 4.67 5.00 12.88%
NAPS 1.70 1.68 1.68 1.66 1.66 1.65 1.65 2.00%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.09 1.12 0.995 1.14 1.29 1.42 1.67 -
P/RPS 0.73 0.75 0.66 0.75 0.91 1.03 1.22 -28.92%
P/EPS 12.46 13.53 12.03 25.96 18.42 24.25 27.87 -41.44%
EY 8.03 7.39 8.31 3.85 5.43 4.12 3.59 70.78%
DY 5.50 4.76 6.03 3.51 3.88 3.29 2.99 49.96%
P/NAPS 0.64 0.67 0.59 0.69 0.78 0.86 1.01 -26.16%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 22/11/23 17/08/23 18/05/23 28/02/23 24/11/22 18/08/22 -
Price 1.13 1.15 1.15 1.01 1.20 1.41 1.66 -
P/RPS 0.75 0.77 0.76 0.66 0.85 1.02 1.21 -27.23%
P/EPS 12.91 13.89 13.91 23.00 17.13 24.08 27.70 -39.80%
EY 7.74 7.20 7.19 4.35 5.84 4.15 3.61 66.04%
DY 5.31 4.64 5.22 3.96 4.17 3.31 3.01 45.84%
P/NAPS 0.66 0.68 0.68 0.61 0.72 0.85 1.01 -24.63%

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