[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -68.46%
YoY- -78.88%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,422,649 756,246 2,704,254 1,979,849 1,312,740 712,352 2,649,207 -34.00%
PBT 192,419 87,779 313,334 208,388 150,313 79,935 306,776 -26.78%
Tax -56,192 -26,832 -205,922 -173,802 -45,953 -24,200 -97,319 -30.72%
NP 136,227 60,947 107,412 34,586 104,360 55,735 209,457 -24.99%
-
NP to SH 134,429 60,007 104,749 32,482 102,991 54,937 206,620 -24.97%
-
Tax Rate 29.20% 30.57% 65.72% 83.40% 30.57% 30.27% 31.72% -
Total Cost 1,286,422 695,299 2,596,842 1,945,263 1,208,380 656,617 2,439,750 -34.80%
-
Net Worth 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 -0.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 128,065 56,918 213,443 156,525 99,606 56,918 156,525 -12.55%
Div Payout % 95.27% 94.85% 203.77% 481.88% 96.71% 103.61% 75.76% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 -0.00%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.58% 8.06% 3.97% 1.75% 7.95% 7.82% 7.91% -
ROE 5.43% 2.44% 4.41% 1.38% 4.16% 2.22% 8.35% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 99.98 53.15 190.04 139.14 92.25 50.06 186.18 -34.00%
EPS 9.45 4.22 7.36 2.28 7.24 3.86 14.52 -24.95%
DPS 9.00 4.00 15.00 11.00 7.00 4.00 11.00 -12.55%
NAPS 1.74 1.73 1.67 1.66 1.74 1.74 1.74 0.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 98.99 52.62 188.16 137.76 91.34 49.57 184.33 -34.00%
EPS 9.35 4.18 7.29 2.26 7.17 3.82 14.38 -25.00%
DPS 8.91 3.96 14.85 10.89 6.93 3.96 10.89 -12.55%
NAPS 1.7228 1.7129 1.6535 1.6436 1.7228 1.7228 1.7228 0.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.66 2.38 1.95 1.92 2.09 1.83 1.74 -
P/RPS 2.66 4.48 1.03 1.38 2.27 3.66 0.93 101.88%
P/EPS 28.16 56.44 26.49 84.11 28.88 47.40 11.98 77.06%
EY 3.55 1.77 3.78 1.19 3.46 2.11 8.35 -43.54%
DY 3.38 1.68 7.69 5.73 3.35 2.19 6.32 -34.18%
P/NAPS 1.53 1.38 1.17 1.16 1.20 1.05 1.00 32.88%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 28/05/19 21/02/19 27/11/18 24/08/18 21/05/18 27/02/18 -
Price 2.78 2.31 2.32 2.02 2.00 2.12 1.98 -
P/RPS 2.78 4.35 1.22 1.45 2.17 4.23 1.06 90.51%
P/EPS 29.43 54.78 31.52 88.49 27.63 54.91 13.64 67.21%
EY 3.40 1.83 3.17 1.13 3.62 1.82 7.33 -40.16%
DY 3.24 1.73 6.47 5.45 3.50 1.89 5.56 -30.30%
P/NAPS 1.60 1.34 1.39 1.22 1.15 1.22 1.14 25.43%

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