[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 34.33%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,979,849 1,312,740 712,352 2,649,207 1,974,121 1,317,667 697,084 100.42%
PBT 208,388 150,313 79,935 306,776 220,309 133,424 46,017 173.46%
Tax -173,802 -45,953 -24,200 -97,319 -64,184 -41,280 -14,644 419.52%
NP 34,586 104,360 55,735 209,457 156,125 92,144 31,373 6.70%
-
NP to SH 32,482 102,991 54,937 206,620 153,812 90,529 30,570 4.12%
-
Tax Rate 83.40% 30.57% 30.27% 31.72% 29.13% 30.94% 31.82% -
Total Cost 1,945,263 1,208,380 656,617 2,439,750 1,817,996 1,225,523 665,711 104.25%
-
Net Worth 2,362,105 2,475,941 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 -1.18%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 156,525 99,606 56,918 156,525 99,607 42,688 - -
Div Payout % 481.88% 96.71% 103.61% 75.76% 64.76% 47.15% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,362,105 2,475,941 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 -1.18%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.75% 7.95% 7.82% 7.91% 7.91% 6.99% 4.50% -
ROE 1.38% 4.16% 2.22% 8.35% 6.18% 3.68% 1.27% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 139.14 92.25 50.06 186.18 138.73 92.60 48.99 100.42%
EPS 2.28 7.24 3.86 14.52 10.81 6.36 2.15 3.98%
DPS 11.00 7.00 4.00 11.00 7.00 3.00 0.00 -
NAPS 1.66 1.74 1.74 1.74 1.75 1.73 1.69 -1.18%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 137.76 91.34 49.57 184.33 137.36 91.68 48.50 100.43%
EPS 2.26 7.17 3.82 14.38 10.70 6.30 2.13 4.02%
DPS 10.89 6.93 3.96 10.89 6.93 2.97 0.00 -
NAPS 1.6436 1.7228 1.7228 1.7228 1.7327 1.7129 1.6733 -1.18%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.92 2.09 1.83 1.74 1.81 1.73 2.13 -
P/RPS 1.38 2.27 3.66 0.93 1.30 1.87 4.35 -53.45%
P/EPS 84.11 28.88 47.40 11.98 16.74 27.19 99.15 -10.37%
EY 1.19 3.46 2.11 8.35 5.97 3.68 1.01 11.54%
DY 5.73 3.35 2.19 6.32 3.87 1.73 0.00 -
P/NAPS 1.16 1.20 1.05 1.00 1.03 1.00 1.26 -5.35%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 24/08/18 21/05/18 27/02/18 29/11/17 23/08/17 19/05/17 -
Price 2.02 2.00 2.12 1.98 1.71 1.71 2.10 -
P/RPS 1.45 2.17 4.23 1.06 1.23 1.85 4.29 -51.44%
P/EPS 88.49 27.63 54.91 13.64 15.82 26.88 97.75 -6.41%
EY 1.13 3.62 1.82 7.33 6.32 3.72 1.02 7.05%
DY 5.45 3.50 1.89 5.56 4.09 1.75 0.00 -
P/NAPS 1.22 1.15 1.22 1.14 0.98 0.99 1.24 -1.07%

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