[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -64.62%
YoY- 9.97%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,767,010 2,098,579 1,438,405 791,276 2,886,541 2,159,127 1,489,141 50.97%
PBT 334,582 272,096 215,554 129,005 373,710 288,145 213,424 34.83%
Tax -101,349 -79,349 -61,280 -35,472 -112,759 -88,401 -59,652 42.24%
NP 233,233 192,747 154,274 93,533 260,951 199,744 153,772 31.91%
-
NP to SH 228,101 188,560 150,588 90,763 256,538 195,950 150,533 31.82%
-
Tax Rate 30.29% 29.16% 28.43% 27.50% 30.17% 30.68% 27.95% -
Total Cost 2,533,777 1,905,832 1,284,131 697,743 2,625,590 1,959,383 1,335,369 53.08%
-
Net Worth 2,423,573 2,428,424 2,443,503 2,453,437 2,444,198 2,442,275 2,471,013 -1.28%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 228,101 178,560 142,064 70,908 285,871 212,989 142,012 37.03%
Div Payout % 100.00% 94.70% 94.34% 78.13% 111.43% 108.70% 94.34% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,423,573 2,428,424 2,443,503 2,453,437 2,444,198 2,442,275 2,471,013 -1.28%
NOSH 1,425,631 1,428,484 1,420,641 1,418,171 1,429,355 1,419,927 1,420,122 0.25%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.43% 9.18% 10.73% 11.82% 9.04% 9.25% 10.33% -
ROE 9.41% 7.76% 6.16% 3.70% 10.50% 8.02% 6.09% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 194.09 146.91 101.25 55.80 201.95 152.06 104.86 50.58%
EPS 16.00 13.20 10.57 6.40 18.00 13.80 10.60 31.48%
DPS 16.00 12.50 10.00 5.00 20.00 15.00 10.00 36.68%
NAPS 1.70 1.70 1.72 1.73 1.71 1.72 1.74 -1.53%
Adjusted Per Share Value based on latest NOSH - 1,418,171
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 192.53 146.02 100.09 55.06 200.85 150.23 103.62 50.96%
EPS 15.87 13.12 10.48 6.32 17.85 13.63 10.47 31.85%
DPS 15.87 12.42 9.88 4.93 19.89 14.82 9.88 37.03%
NAPS 1.6863 1.6897 1.7002 1.7071 1.7007 1.6994 1.7193 -1.28%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.51 2.56 2.65 2.69 2.73 3.00 3.05 -
P/RPS 1.29 1.74 2.62 4.82 1.35 1.97 2.91 -41.77%
P/EPS 15.69 19.39 25.00 42.03 15.21 21.74 28.77 -33.17%
EY 6.37 5.16 4.00 2.38 6.57 4.60 3.48 49.47%
DY 6.37 4.88 3.77 1.86 7.33 5.00 3.28 55.47%
P/NAPS 1.48 1.51 1.54 1.55 1.60 1.74 1.75 -10.54%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 19/08/15 28/05/15 13/02/15 27/11/14 21/08/14 -
Price 2.55 2.70 2.59 2.68 2.76 2.91 3.05 -
P/RPS 1.31 1.84 2.56 4.80 1.37 1.91 2.91 -41.17%
P/EPS 15.94 20.45 24.43 41.88 15.38 21.09 28.77 -32.46%
EY 6.27 4.89 4.09 2.39 6.50 4.74 3.48 47.90%
DY 6.27 4.63 3.86 1.87 7.25 5.15 3.28 53.84%
P/NAPS 1.50 1.59 1.51 1.55 1.61 1.69 1.75 -9.74%

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