[MAGNUM] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -246.73%
YoY- -211.42%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 666,403 756,246 724,405 667,109 600,388 712,352 675,086 -0.86%
PBT 104,640 87,779 104,946 58,075 70,378 79,935 86,467 13.60%
Tax -29,360 -26,832 -32,120 -127,849 -21,753 -24,200 -33,135 -7.76%
NP 75,280 60,947 72,826 -69,774 48,625 55,735 53,332 25.91%
-
NP to SH 74,422 60,007 72,267 -70,509 48,054 54,937 52,808 25.77%
-
Tax Rate 28.06% 30.57% 30.61% 220.14% 30.91% 30.27% 38.32% -
Total Cost 591,123 695,299 651,579 736,883 551,763 656,617 621,754 -3.32%
-
Net Worth 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 -0.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 71,147 56,918 56,918 56,918 42,688 56,918 56,918 16.08%
Div Payout % 95.60% 94.85% 78.76% 0.00% 88.83% 103.61% 107.78% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 -0.00%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.30% 8.06% 10.05% -10.46% 8.10% 7.82% 7.90% -
ROE 3.01% 2.44% 3.04% -2.99% 1.94% 2.22% 2.13% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 46.83 53.15 50.91 46.88 42.19 50.06 47.44 -0.86%
EPS 5.23 4.22 5.08 -4.96 3.38 3.86 3.71 25.80%
DPS 5.00 4.00 4.00 4.00 3.00 4.00 4.00 16.08%
NAPS 1.74 1.73 1.67 1.66 1.74 1.74 1.74 0.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 46.37 52.62 50.40 46.42 41.78 49.57 46.97 -0.85%
EPS 5.18 4.18 5.03 -4.91 3.34 3.82 3.67 25.90%
DPS 4.95 3.96 3.96 3.96 2.97 3.96 3.96 16.08%
NAPS 1.7228 1.7129 1.6535 1.6436 1.7228 1.7228 1.7228 0.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.66 2.38 1.95 1.92 2.09 1.83 1.74 -
P/RPS 5.68 4.48 3.83 4.10 4.95 3.66 3.67 33.90%
P/EPS 50.86 56.44 38.40 -38.75 61.89 47.40 46.89 5.58%
EY 1.97 1.77 2.60 -2.58 1.62 2.11 2.13 -5.08%
DY 1.88 1.68 2.05 2.08 1.44 2.19 2.30 -12.61%
P/NAPS 1.53 1.38 1.17 1.16 1.20 1.05 1.00 32.88%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 28/05/19 21/02/19 27/11/18 24/08/18 21/05/18 27/02/18 -
Price 2.78 2.31 2.32 2.02 2.00 2.12 1.98 -
P/RPS 5.94 4.35 4.56 4.31 4.74 4.23 4.17 26.68%
P/EPS 53.15 54.78 45.68 -40.77 59.22 54.91 53.35 -0.25%
EY 1.88 1.83 2.19 -2.45 1.69 1.82 1.87 0.35%
DY 1.80 1.73 1.72 1.98 1.50 1.89 2.02 -7.41%
P/NAPS 1.60 1.34 1.39 1.22 1.15 1.22 1.14 25.43%

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