[MAGNUM] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -23.99%
YoY- 167.1%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 537,108 546,001 538,894 509,020 482,144 501,042 483,010 7.35%
PBT 62,331 27,094 56,467 32,864 38,138 32,449 29,227 65.91%
Tax -18,351 -10,967 -19,222 -12,437 -11,539 -15,584 -9,418 56.19%
NP 43,980 16,127 37,245 20,427 26,599 16,865 19,809 70.43%
-
NP to SH 43,639 15,778 37,538 20,068 26,402 16,657 20,523 65.58%
-
Tax Rate 29.44% 40.48% 34.04% 37.84% 30.26% 48.03% 32.22% -
Total Cost 493,128 529,874 501,649 488,593 455,545 484,177 463,201 4.27%
-
Net Worth 2,414,460 2,385,717 2,385,717 2,371,345 2,371,345 2,356,973 2,356,973 1.62%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 28,743 14,371 21,557 14,371 21,557 14,371 21,557 21.20%
Div Payout % 65.87% 91.09% 57.43% 71.62% 81.65% 86.28% 105.04% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,414,460 2,385,717 2,385,717 2,371,345 2,371,345 2,356,973 2,356,973 1.62%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.19% 2.95% 6.91% 4.01% 5.52% 3.37% 4.10% -
ROE 1.81% 0.66% 1.57% 0.85% 1.11% 0.71% 0.87% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 37.37 37.99 37.50 35.42 33.55 34.86 33.61 7.34%
EPS 3.04 1.10 2.60 1.39 1.84 1.16 1.43 65.56%
DPS 2.00 1.00 1.50 1.00 1.50 1.00 1.50 21.20%
NAPS 1.68 1.66 1.66 1.65 1.65 1.64 1.64 1.62%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 37.37 37.99 37.50 35.42 33.55 34.86 33.61 7.34%
EPS 3.04 1.10 2.60 1.39 1.84 1.16 1.43 65.56%
DPS 2.00 1.00 1.50 1.00 1.50 1.00 1.50 21.20%
NAPS 1.68 1.66 1.66 1.65 1.65 1.64 1.64 1.62%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.995 1.14 1.29 1.42 1.67 1.82 1.90 -
P/RPS 2.66 3.00 3.44 4.01 4.98 5.22 5.65 -39.56%
P/EPS 32.77 103.84 49.39 101.69 90.91 157.03 133.05 -60.80%
EY 3.05 0.96 2.02 0.98 1.10 0.64 0.75 155.43%
DY 2.01 0.88 1.16 0.70 0.90 0.55 0.79 86.69%
P/NAPS 0.59 0.69 0.78 0.86 1.01 1.11 1.16 -36.36%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 17/08/23 18/05/23 28/02/23 24/11/22 18/08/22 19/05/22 24/02/22 -
Price 1.15 1.01 1.20 1.41 1.66 1.81 1.86 -
P/RPS 3.08 2.66 3.20 3.98 4.95 5.19 5.53 -32.37%
P/EPS 37.87 92.00 45.94 100.98 90.36 156.17 130.25 -56.21%
EY 2.64 1.09 2.18 0.99 1.11 0.64 0.77 127.88%
DY 1.74 0.99 1.25 0.71 0.90 0.55 0.81 66.71%
P/NAPS 0.68 0.61 0.72 0.85 1.01 1.10 1.13 -28.78%

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