[MAGNUM] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 33.4%
YoY- 14.47%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 660,174 647,129 791,276 727,414 669,986 696,596 792,545 -11.46%
PBT 56,542 86,549 129,005 85,565 74,721 94,576 118,848 -39.03%
Tax -18,069 -25,808 -35,472 -24,358 -28,749 -25,470 -34,182 -34.59%
NP 38,473 60,741 93,533 61,207 45,972 69,106 84,666 -40.86%
-
NP to SH 37,972 59,825 90,763 60,588 45,417 67,999 82,534 -40.37%
-
Tax Rate 31.96% 29.82% 27.50% 28.47% 38.48% 26.93% 28.76% -
Total Cost 621,701 586,388 697,743 666,207 624,014 627,490 707,879 -8.28%
-
Net Worth 2,390,829 2,449,976 2,453,437 2,453,359 2,441,163 2,464,963 2,490,249 -2.67%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 35,159 71,220 70,908 71,318 70,964 70,832 71,149 -37.46%
Div Payout % 92.59% 119.05% 78.13% 117.71% 156.25% 104.17% 86.21% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,390,829 2,449,976 2,453,437 2,453,359 2,441,163 2,464,963 2,490,249 -2.67%
NOSH 1,406,370 1,424,404 1,418,171 1,426,372 1,419,281 1,416,645 1,422,999 -0.77%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.83% 9.39% 11.82% 8.41% 6.86% 9.92% 10.68% -
ROE 1.59% 2.44% 3.70% 2.47% 1.86% 2.76% 3.31% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.94 45.43 55.80 51.00 47.21 49.17 55.70 -10.77%
EPS 2.70 4.20 6.40 4.20 3.20 4.80 5.80 -39.90%
DPS 2.50 5.00 5.00 5.00 5.00 5.00 5.00 -36.97%
NAPS 1.70 1.72 1.73 1.72 1.72 1.74 1.75 -1.91%
Adjusted Per Share Value based on latest NOSH - 1,426,372
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.94 45.03 55.06 50.61 46.62 48.47 55.15 -11.45%
EPS 2.64 4.16 6.32 4.22 3.16 4.73 5.74 -40.38%
DPS 2.45 4.96 4.93 4.96 4.94 4.93 4.95 -37.40%
NAPS 1.6636 1.7047 1.7071 1.7071 1.6986 1.7151 1.7327 -2.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.56 2.65 2.69 2.73 3.00 3.05 2.99 -
P/RPS 5.45 5.83 4.82 5.35 6.36 6.20 5.37 0.98%
P/EPS 94.81 63.10 42.03 64.27 93.75 63.54 51.55 50.05%
EY 1.05 1.58 2.38 1.56 1.07 1.57 1.94 -33.56%
DY 0.98 1.89 1.86 1.83 1.67 1.64 1.67 -29.88%
P/NAPS 1.51 1.54 1.55 1.59 1.74 1.75 1.71 -7.95%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 19/08/15 28/05/15 13/02/15 27/11/14 21/08/14 21/05/14 -
Price 2.70 2.59 2.68 2.76 2.91 3.05 3.04 -
P/RPS 5.75 5.70 4.80 5.41 6.16 6.20 5.46 3.50%
P/EPS 100.00 61.67 41.88 64.98 90.94 63.54 52.41 53.77%
EY 1.00 1.62 2.39 1.54 1.10 1.57 1.91 -35.01%
DY 0.93 1.93 1.87 1.81 1.72 1.64 1.64 -31.46%
P/NAPS 1.59 1.51 1.55 1.60 1.69 1.75 1.74 -5.82%

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