[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 24.63%
YoY- -21.16%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,159,127 1,489,141 792,545 2,991,338 2,250,137 1,547,744 847,425 86.43%
PBT 288,145 213,424 118,848 405,260 321,433 244,314 157,968 49.23%
Tax -88,401 -59,652 -34,182 -132,101 -101,013 -88,799 -4,020 683.43%
NP 199,744 153,772 84,666 273,159 220,420 155,515 153,948 18.94%
-
NP to SH 195,950 150,533 82,534 267,798 214,868 150,094 149,445 19.77%
-
Tax Rate 30.68% 27.95% 28.76% 32.60% 31.43% 36.35% 2.54% -
Total Cost 1,959,383 1,335,369 707,879 2,718,179 2,029,717 1,392,229 693,477 99.73%
-
Net Worth 2,442,275 2,471,013 2,490,249 2,494,478 2,490,191 3,259,183 3,543,981 -21.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 212,989 142,012 71,149 286,721 213,445 142,946 71,164 107.54%
Div Payout % 108.70% 94.34% 86.21% 107.07% 99.34% 95.24% 47.62% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,442,275 2,471,013 2,490,249 2,494,478 2,490,191 3,259,183 3,543,981 -21.96%
NOSH 1,419,927 1,420,122 1,422,999 1,433,608 1,422,966 1,429,466 1,423,285 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.25% 10.33% 10.68% 9.13% 9.80% 10.05% 18.17% -
ROE 8.02% 6.09% 3.31% 10.74% 8.63% 4.61% 4.22% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 152.06 104.86 55.70 208.66 158.13 108.27 59.54 86.73%
EPS 13.80 10.60 5.80 18.80 15.10 10.50 10.50 19.96%
DPS 15.00 10.00 5.00 20.00 15.00 10.00 5.00 107.86%
NAPS 1.72 1.74 1.75 1.74 1.75 2.28 2.49 -21.84%
Adjusted Per Share Value based on latest NOSH - 1,438,051
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 150.23 103.62 55.15 208.14 156.57 107.69 58.96 86.44%
EPS 13.63 10.47 5.74 18.63 14.95 10.44 10.40 19.73%
DPS 14.82 9.88 4.95 19.95 14.85 9.95 4.95 107.58%
NAPS 1.6994 1.7193 1.7327 1.7357 1.7327 2.2678 2.4659 -21.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.00 3.05 2.99 3.16 3.27 3.61 3.62 -
P/RPS 1.97 2.91 5.37 1.51 2.07 3.33 6.08 -52.79%
P/EPS 21.74 28.77 51.55 16.92 21.66 34.38 34.48 -26.44%
EY 4.60 3.48 1.94 5.91 4.62 2.91 2.90 35.97%
DY 5.00 3.28 1.67 6.33 4.59 2.77 1.38 135.71%
P/NAPS 1.74 1.75 1.71 1.82 1.87 1.58 1.45 12.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 21/05/14 25/02/14 14/11/13 22/08/13 27/05/13 -
Price 2.91 3.05 3.04 3.01 3.24 3.33 3.51 -
P/RPS 1.91 2.91 5.46 1.44 2.05 3.08 5.90 -52.82%
P/EPS 21.09 28.77 52.41 16.11 21.46 31.71 33.43 -26.42%
EY 4.74 3.48 1.91 6.21 4.66 3.15 2.99 35.91%
DY 5.15 3.28 1.64 6.64 4.63 3.00 1.42 135.86%
P/NAPS 1.69 1.75 1.74 1.73 1.85 1.46 1.41 12.82%

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