[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 222.48%
YoY- -49.3%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,074,753 1,422,649 756,246 2,704,254 1,979,849 1,312,740 712,352 103.81%
PBT 263,242 192,419 87,779 313,334 208,388 150,313 79,935 121.18%
Tax -77,340 -56,192 -26,832 -205,922 -173,802 -45,953 -24,200 116.81%
NP 185,902 136,227 60,947 107,412 34,586 104,360 55,735 123.07%
-
NP to SH 182,437 134,429 60,007 104,749 32,482 102,991 54,937 122.42%
-
Tax Rate 29.38% 29.20% 30.57% 65.72% 83.40% 30.57% 30.27% -
Total Cost 1,888,851 1,286,422 695,299 2,596,842 1,945,263 1,208,380 656,617 102.13%
-
Net Worth 2,447,482 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 -0.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 184,984 128,065 56,918 213,443 156,525 99,606 56,918 119.25%
Div Payout % 101.40% 95.27% 94.85% 203.77% 481.88% 96.71% 103.61% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,447,482 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 -0.76%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.96% 9.58% 8.06% 3.97% 1.75% 7.95% 7.82% -
ROE 7.45% 5.43% 2.44% 4.41% 1.38% 4.16% 2.22% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 145.81 99.98 53.15 190.04 139.14 92.25 50.06 103.82%
EPS 12.82 9.45 4.22 7.36 2.28 7.24 3.86 122.44%
DPS 13.00 9.00 4.00 15.00 11.00 7.00 4.00 119.25%
NAPS 1.72 1.74 1.73 1.67 1.66 1.74 1.74 -0.76%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 144.36 98.99 52.62 188.16 137.76 91.34 49.57 103.79%
EPS 12.69 9.35 4.18 7.29 2.26 7.17 3.82 122.47%
DPS 12.87 8.91 3.96 14.85 10.89 6.93 3.96 119.25%
NAPS 1.703 1.7228 1.7129 1.6535 1.6436 1.7228 1.7228 -0.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.83 2.66 2.38 1.95 1.92 2.09 1.83 -
P/RPS 1.94 2.66 4.48 1.03 1.38 2.27 3.66 -34.47%
P/EPS 22.07 28.16 56.44 26.49 84.11 28.88 47.40 -39.89%
EY 4.53 3.55 1.77 3.78 1.19 3.46 2.11 66.34%
DY 4.59 3.38 1.68 7.69 5.73 3.35 2.19 63.70%
P/NAPS 1.65 1.53 1.38 1.17 1.16 1.20 1.05 35.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 22/08/19 28/05/19 21/02/19 27/11/18 24/08/18 21/05/18 -
Price 2.75 2.78 2.31 2.32 2.02 2.00 2.12 -
P/RPS 1.89 2.78 4.35 1.22 1.45 2.17 4.23 -41.52%
P/EPS 21.45 29.43 54.78 31.52 88.49 27.63 54.91 -46.53%
EY 4.66 3.40 1.83 3.17 1.13 3.62 1.82 87.05%
DY 4.73 3.24 1.73 6.47 5.45 3.50 1.89 84.22%
P/NAPS 1.60 1.60 1.34 1.39 1.22 1.15 1.22 19.79%

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