[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 30.17%
YoY- -8.8%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,438,405 791,276 2,886,541 2,159,127 1,489,141 792,545 2,991,338 -38.70%
PBT 215,554 129,005 373,710 288,145 213,424 118,848 405,260 -34.42%
Tax -61,280 -35,472 -112,759 -88,401 -59,652 -34,182 -132,101 -40.15%
NP 154,274 93,533 260,951 199,744 153,772 84,666 273,159 -31.74%
-
NP to SH 150,588 90,763 256,538 195,950 150,533 82,534 267,798 -31.94%
-
Tax Rate 28.43% 27.50% 30.17% 30.68% 27.95% 28.76% 32.60% -
Total Cost 1,284,131 697,743 2,625,590 1,959,383 1,335,369 707,879 2,718,179 -39.42%
-
Net Worth 2,443,503 2,453,437 2,444,198 2,442,275 2,471,013 2,490,249 2,494,478 -1.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 142,064 70,908 285,871 212,989 142,012 71,149 286,721 -37.46%
Div Payout % 94.34% 78.13% 111.43% 108.70% 94.34% 86.21% 107.07% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,443,503 2,453,437 2,444,198 2,442,275 2,471,013 2,490,249 2,494,478 -1.37%
NOSH 1,420,641 1,418,171 1,429,355 1,419,927 1,420,122 1,422,999 1,433,608 -0.60%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.73% 11.82% 9.04% 9.25% 10.33% 10.68% 9.13% -
ROE 6.16% 3.70% 10.50% 8.02% 6.09% 3.31% 10.74% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 101.25 55.80 201.95 152.06 104.86 55.70 208.66 -38.33%
EPS 10.57 6.40 18.00 13.80 10.60 5.80 18.80 -31.95%
DPS 10.00 5.00 20.00 15.00 10.00 5.00 20.00 -37.08%
NAPS 1.72 1.73 1.71 1.72 1.74 1.75 1.74 -0.76%
Adjusted Per Share Value based on latest NOSH - 1,419,281
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 100.09 55.06 200.85 150.23 103.62 55.15 208.14 -38.70%
EPS 10.48 6.32 17.85 13.63 10.47 5.74 18.63 -31.92%
DPS 9.88 4.93 19.89 14.82 9.88 4.95 19.95 -37.48%
NAPS 1.7002 1.7071 1.7007 1.6994 1.7193 1.7327 1.7357 -1.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.65 2.69 2.73 3.00 3.05 2.99 3.16 -
P/RPS 2.62 4.82 1.35 1.97 2.91 5.37 1.51 44.53%
P/EPS 25.00 42.03 15.21 21.74 28.77 51.55 16.92 29.81%
EY 4.00 2.38 6.57 4.60 3.48 1.94 5.91 -22.96%
DY 3.77 1.86 7.33 5.00 3.28 1.67 6.33 -29.27%
P/NAPS 1.54 1.55 1.60 1.74 1.75 1.71 1.82 -10.56%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 13/02/15 27/11/14 21/08/14 21/05/14 25/02/14 -
Price 2.59 2.68 2.76 2.91 3.05 3.04 3.01 -
P/RPS 2.56 4.80 1.37 1.91 2.91 5.46 1.44 46.90%
P/EPS 24.43 41.88 15.38 21.09 28.77 52.41 16.11 32.09%
EY 4.09 2.39 6.50 4.74 3.48 1.91 6.21 -24.35%
DY 3.86 1.87 7.25 5.15 3.28 1.64 6.64 -30.41%
P/NAPS 1.51 1.55 1.61 1.69 1.75 1.74 1.73 -8.69%

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