[MAGNUM] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 17.25%
YoY- -22.11%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 485,705 50,554 609,544 630,932 652,104 666,403 756,246 -25.49%
PBT 47,279 -24,732 77,533 79,965 70,823 104,640 87,779 -33.72%
Tax -16,975 636 -21,469 -24,724 -21,148 -29,360 -26,832 -26.24%
NP 30,304 -24,096 56,064 55,241 49,675 75,280 60,947 -37.15%
-
NP to SH 30,259 -23,665 55,593 56,288 48,008 74,422 60,007 -36.56%
-
Tax Rate 35.90% - 27.69% 30.92% 29.86% 28.06% 30.57% -
Total Cost 455,401 74,650 553,480 575,691 602,429 591,123 695,299 -24.52%
-
Net Worth 2,433,697 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 2,461,712 -0.75%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 28,464 29,028 35,573 42,688 56,918 71,147 56,918 -36.91%
Div Payout % 94.07% 0.00% 63.99% 75.84% 118.56% 95.60% 94.85% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,433,697 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 2,461,712 -0.75%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.24% -47.66% 9.20% 8.76% 7.62% 11.30% 8.06% -
ROE 1.24% -0.97% 2.23% 2.27% 1.96% 3.01% 2.44% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 34.13 3.55 42.84 44.34 45.83 46.83 53.15 -25.50%
EPS 2.13 -1.67 3.91 3.96 3.37 5.23 4.22 -36.52%
DPS 2.00 2.04 2.50 3.00 4.00 5.00 4.00 -36.92%
NAPS 1.71 1.71 1.75 1.74 1.72 1.74 1.73 -0.77%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.80 3.52 42.41 43.90 45.37 46.37 52.62 -25.49%
EPS 2.11 -1.65 3.87 3.92 3.34 5.18 4.18 -36.52%
DPS 1.98 2.02 2.48 2.97 3.96 4.95 3.96 -36.92%
NAPS 1.6934 1.6931 1.7327 1.7228 1.703 1.7228 1.7129 -0.75%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.10 2.20 1.90 2.57 2.83 2.66 2.38 -
P/RPS 6.15 61.92 4.44 5.80 6.18 5.68 4.48 23.44%
P/EPS 98.77 -132.28 48.63 64.97 83.88 50.86 56.44 45.07%
EY 1.01 -0.76 2.06 1.54 1.19 1.97 1.77 -31.13%
DY 0.95 0.93 1.32 1.17 1.41 1.88 1.68 -31.54%
P/NAPS 1.23 1.29 1.09 1.48 1.65 1.53 1.38 -7.36%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 22/05/20 26/02/20 19/11/19 22/08/19 28/05/19 -
Price 2.20 2.18 2.18 2.53 2.75 2.78 2.31 -
P/RPS 6.45 61.36 5.09 5.71 6.00 5.94 4.35 29.93%
P/EPS 103.48 -131.08 55.80 63.96 81.51 53.15 54.78 52.63%
EY 0.97 -0.76 1.79 1.56 1.23 1.88 1.83 -34.42%
DY 0.91 0.94 1.15 1.19 1.45 1.80 1.73 -34.76%
P/NAPS 1.29 1.27 1.25 1.45 1.60 1.60 1.34 -2.49%

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