[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -69.18%
YoY- -44.77%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,886,541 2,159,127 1,489,141 792,545 2,991,338 2,250,137 1,547,744 51.34%
PBT 373,710 288,145 213,424 118,848 405,260 321,433 244,314 32.65%
Tax -112,759 -88,401 -59,652 -34,182 -132,101 -101,013 -88,799 17.21%
NP 260,951 199,744 153,772 84,666 273,159 220,420 155,515 41.07%
-
NP to SH 256,538 195,950 150,533 82,534 267,798 214,868 150,094 42.81%
-
Tax Rate 30.17% 30.68% 27.95% 28.76% 32.60% 31.43% 36.35% -
Total Cost 2,625,590 1,959,383 1,335,369 707,879 2,718,179 2,029,717 1,392,229 52.46%
-
Net Worth 2,444,198 2,442,275 2,471,013 2,490,249 2,494,478 2,490,191 3,259,183 -17.41%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 285,871 212,989 142,012 71,149 286,721 213,445 142,946 58.53%
Div Payout % 111.43% 108.70% 94.34% 86.21% 107.07% 99.34% 95.24% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,444,198 2,442,275 2,471,013 2,490,249 2,494,478 2,490,191 3,259,183 -17.41%
NOSH 1,429,355 1,419,927 1,420,122 1,422,999 1,433,608 1,422,966 1,429,466 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.04% 9.25% 10.33% 10.68% 9.13% 9.80% 10.05% -
ROE 10.50% 8.02% 6.09% 3.31% 10.74% 8.63% 4.61% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 201.95 152.06 104.86 55.70 208.66 158.13 108.27 51.35%
EPS 18.00 13.80 10.60 5.80 18.80 15.10 10.50 43.09%
DPS 20.00 15.00 10.00 5.00 20.00 15.00 10.00 58.53%
NAPS 1.71 1.72 1.74 1.75 1.74 1.75 2.28 -17.40%
Adjusted Per Share Value based on latest NOSH - 1,422,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 200.85 150.23 103.62 55.15 208.14 156.57 107.69 51.34%
EPS 17.85 13.63 10.47 5.74 18.63 14.95 10.44 42.84%
DPS 19.89 14.82 9.88 4.95 19.95 14.85 9.95 58.48%
NAPS 1.7007 1.6994 1.7193 1.7327 1.7357 1.7327 2.2678 -17.41%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.73 3.00 3.05 2.99 3.16 3.27 3.61 -
P/RPS 1.35 1.97 2.91 5.37 1.51 2.07 3.33 -45.13%
P/EPS 15.21 21.74 28.77 51.55 16.92 21.66 34.38 -41.85%
EY 6.57 4.60 3.48 1.94 5.91 4.62 2.91 71.84%
DY 7.33 5.00 3.28 1.67 6.33 4.59 2.77 90.97%
P/NAPS 1.60 1.74 1.75 1.71 1.82 1.87 1.58 0.83%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 21/08/14 21/05/14 25/02/14 14/11/13 22/08/13 -
Price 2.76 2.91 3.05 3.04 3.01 3.24 3.33 -
P/RPS 1.37 1.91 2.91 5.46 1.44 2.05 3.08 -41.64%
P/EPS 15.38 21.09 28.77 52.41 16.11 21.46 31.71 -38.18%
EY 6.50 4.74 3.48 1.91 6.21 4.66 3.15 61.86%
DY 7.25 5.15 3.28 1.64 6.64 4.63 3.00 79.79%
P/NAPS 1.61 1.69 1.75 1.74 1.73 1.85 1.46 6.71%

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