[MAGNUM] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 152.0%
YoY- 44.91%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 620,583 697,084 633,814 647,190 625,777 752,563 668,431 -4.83%
PBT 87,407 46,017 74,532 78,494 34,020 97,444 62,486 25.10%
Tax -26,636 -14,644 -29,914 -22,753 -11,306 -27,595 -22,000 13.60%
NP 60,771 31,373 44,618 55,741 22,714 69,849 40,486 31.12%
-
NP to SH 59,959 30,570 43,957 55,024 21,835 68,840 39,541 32.02%
-
Tax Rate 30.47% 31.82% 40.14% 28.99% 33.23% 28.32% 35.21% -
Total Cost 559,812 665,711 589,196 591,449 603,063 682,714 627,945 -7.37%
-
Net Worth 2,461,720 2,404,810 2,419,125 2,417,075 2,411,839 2,432,157 2,400,703 1.68%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 42,688 - 42,690 42,654 42,813 56,892 49,426 -9.31%
Div Payout % 71.20% - 97.12% 77.52% 196.08% 82.64% 125.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,461,720 2,404,810 2,419,125 2,417,075 2,411,839 2,432,157 2,400,703 1.68%
NOSH 1,437,749 1,437,749 1,437,749 1,421,808 1,427,124 1,422,314 1,412,178 1.20%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.79% 4.50% 7.04% 8.61% 3.63% 9.28% 6.06% -
ROE 2.44% 1.27% 1.82% 2.28% 0.91% 2.83% 1.65% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 43.61 48.99 44.54 45.52 43.85 52.91 47.33 -5.31%
EPS 4.21 2.15 3.09 3.87 1.53 4.84 2.80 31.27%
DPS 3.00 0.00 3.00 3.00 3.00 4.00 3.50 -9.77%
NAPS 1.73 1.69 1.70 1.70 1.69 1.71 1.70 1.17%
Adjusted Per Share Value based on latest NOSH - 1,421,808
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 43.18 48.50 44.10 45.03 43.54 52.36 46.51 -4.83%
EPS 4.17 2.13 3.06 3.83 1.52 4.79 2.75 32.02%
DPS 2.97 0.00 2.97 2.97 2.98 3.96 3.44 -9.33%
NAPS 1.7129 1.6733 1.6832 1.6818 1.6782 1.6923 1.6704 1.69%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.73 2.13 2.17 2.26 2.30 2.47 2.51 -
P/RPS 3.97 4.35 4.87 4.96 5.25 4.67 5.30 -17.53%
P/EPS 41.06 99.15 70.25 58.40 150.33 51.03 89.64 -40.60%
EY 2.44 1.01 1.42 1.71 0.67 1.96 1.12 68.13%
DY 1.73 0.00 1.38 1.33 1.30 1.62 1.39 15.72%
P/NAPS 1.00 1.26 1.28 1.33 1.36 1.44 1.48 -23.01%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 19/05/17 23/02/17 24/11/16 18/08/16 26/05/16 25/02/16 -
Price 1.71 2.10 2.19 2.29 2.47 2.34 2.55 -
P/RPS 3.92 4.29 4.92 5.03 5.63 4.42 5.39 -19.14%
P/EPS 40.58 97.75 70.90 59.17 161.44 48.35 91.07 -41.68%
EY 2.46 1.02 1.41 1.69 0.62 2.07 1.10 71.09%
DY 1.75 0.00 1.37 1.31 1.21 1.71 1.37 17.74%
P/NAPS 0.99 1.24 1.29 1.35 1.46 1.37 1.50 -24.21%

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