[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 30.17%
YoY- -16.85%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,974,121 1,317,667 697,084 2,659,344 2,025,530 1,378,340 752,563 90.09%
PBT 220,309 133,424 46,017 284,490 209,958 131,464 97,444 72.17%
Tax -64,184 -41,280 -14,644 -91,568 -61,654 -38,901 -27,595 75.45%
NP 156,125 92,144 31,373 192,922 148,304 92,563 69,849 70.86%
-
NP to SH 153,812 90,529 30,570 189,656 145,699 90,675 68,840 70.82%
-
Tax Rate 29.13% 30.94% 31.82% 32.19% 29.36% 29.59% 28.32% -
Total Cost 1,817,996 1,225,523 665,711 2,466,422 1,877,226 1,285,777 682,714 92.00%
-
Net Worth 2,490,183 2,461,720 2,404,810 2,419,125 2,418,831 2,405,663 2,432,157 1.58%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 99,607 42,688 - 184,991 142,284 99,642 56,892 45.21%
Div Payout % 64.76% 47.15% - 97.54% 97.66% 109.89% 82.64% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,490,183 2,461,720 2,404,810 2,419,125 2,418,831 2,405,663 2,432,157 1.58%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,422,841 1,423,469 1,422,314 0.72%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.91% 6.99% 4.50% 7.25% 7.32% 6.72% 9.28% -
ROE 6.18% 3.68% 1.27% 7.84% 6.02% 3.77% 2.83% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 138.73 92.60 48.99 186.88 142.36 96.83 52.91 90.03%
EPS 10.81 6.36 2.15 13.33 10.24 6.37 4.84 70.78%
DPS 7.00 3.00 0.00 13.00 10.00 7.00 4.00 45.17%
NAPS 1.75 1.73 1.69 1.70 1.70 1.69 1.71 1.55%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 137.36 91.68 48.50 185.04 140.94 95.91 52.36 90.10%
EPS 10.70 6.30 2.13 13.20 10.14 6.31 4.79 70.79%
DPS 6.93 2.97 0.00 12.87 9.90 6.93 3.96 45.17%
NAPS 1.7327 1.7129 1.6733 1.6832 1.683 1.6739 1.6923 1.58%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.81 1.73 2.13 2.17 2.26 2.30 2.47 -
P/RPS 1.30 1.87 4.35 1.16 1.59 2.38 4.67 -57.33%
P/EPS 16.74 27.19 99.15 16.28 22.07 36.11 51.03 -52.40%
EY 5.97 3.68 1.01 6.14 4.53 2.77 1.96 109.98%
DY 3.87 1.73 0.00 5.99 4.42 3.04 1.62 78.60%
P/NAPS 1.03 1.00 1.26 1.28 1.33 1.36 1.44 -20.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 23/08/17 19/05/17 23/02/17 24/11/16 18/08/16 26/05/16 -
Price 1.71 1.71 2.10 2.19 2.29 2.47 2.34 -
P/RPS 1.23 1.85 4.29 1.17 1.61 2.55 4.42 -57.34%
P/EPS 15.82 26.88 97.75 16.43 22.36 38.78 48.35 -52.48%
EY 6.32 3.72 1.02 6.09 4.47 2.58 2.07 110.31%
DY 4.09 1.75 0.00 5.94 4.37 2.83 1.71 78.75%
P/NAPS 0.98 0.99 1.24 1.29 1.35 1.46 1.37 -19.99%

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