[MAGNUM] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -18.29%
YoY- 8.13%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 669,986 696,596 792,545 741,201 702,393 700,319 847,425 -14.48%
PBT 74,721 94,576 118,848 83,827 77,119 86,346 157,968 -39.26%
Tax -28,749 -25,470 -34,182 -31,088 -12,214 -84,779 -4,020 270.74%
NP 45,972 69,106 84,666 52,739 64,905 1,567 153,948 -55.29%
-
NP to SH 45,417 67,999 82,534 52,930 64,774 649 149,445 -54.76%
-
Tax Rate 38.48% 26.93% 28.76% 37.09% 15.84% 98.19% 2.54% -
Total Cost 624,014 627,490 707,879 688,462 637,488 698,752 693,477 -6.78%
-
Net Worth 2,441,163 2,464,963 2,490,249 1,438,051 2,464,228 3,245,091 3,543,981 -21.98%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 70,964 70,832 71,149 71,902 70,406 71,164 71,164 -0.18%
Div Payout % 156.25% 104.17% 86.21% 135.84% 108.70% 10,965.22% 47.62% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,441,163 2,464,963 2,490,249 1,438,051 2,464,228 3,245,091 3,543,981 -21.98%
NOSH 1,419,281 1,416,645 1,422,999 1,438,051 1,408,130 1,423,285 1,423,285 -0.18%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.86% 9.92% 10.68% 7.12% 9.24% 0.22% 18.17% -
ROE 1.86% 2.76% 3.31% 3.68% 2.63% 0.02% 4.22% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.21 49.17 55.70 51.54 49.88 49.20 59.54 -14.32%
EPS 3.20 4.80 5.80 3.70 4.60 0.00 10.50 -54.68%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.72 1.74 1.75 1.00 1.75 2.28 2.49 -21.84%
Adjusted Per Share Value based on latest NOSH - 1,438,051
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.62 48.47 55.15 51.57 48.87 48.73 58.96 -14.47%
EPS 3.16 4.73 5.74 3.68 4.51 0.05 10.40 -54.77%
DPS 4.94 4.93 4.95 5.00 4.90 4.95 4.95 -0.13%
NAPS 1.6986 1.7151 1.7327 1.0006 1.7146 2.258 2.4659 -21.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.00 3.05 2.99 3.16 3.27 3.61 3.62 -
P/RPS 6.36 6.20 5.37 6.13 6.56 7.34 6.08 3.04%
P/EPS 93.75 63.54 51.55 85.85 71.09 7,916.89 34.48 94.68%
EY 1.07 1.57 1.94 1.16 1.41 0.01 2.90 -48.52%
DY 1.67 1.64 1.67 1.58 1.53 1.39 1.38 13.54%
P/NAPS 1.74 1.75 1.71 3.16 1.87 1.58 1.45 12.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 21/05/14 25/02/14 14/11/13 22/08/13 27/05/13 -
Price 2.91 3.05 3.04 3.01 3.24 3.33 3.51 -
P/RPS 6.16 6.20 5.46 5.84 6.50 6.77 5.90 2.91%
P/EPS 90.94 63.54 52.41 81.78 70.43 7,302.84 33.43 94.75%
EY 1.10 1.57 1.91 1.22 1.42 0.01 2.99 -48.62%
DY 1.72 1.64 1.64 1.66 1.54 1.50 1.42 13.61%
P/NAPS 1.69 1.75 1.74 3.01 1.85 1.46 1.41 12.82%

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