[MAGNUM] QoQ TTM Result on 30-Jun-2015 [#2]

Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -3.09%
YoY- -4.34%
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,728,297 2,767,010 2,825,993 2,835,805 2,885,272 2,886,541 2,900,328 -3.99%
PBT 302,094 333,655 357,661 375,840 383,867 373,710 371,972 -12.94%
Tax -93,840 -101,717 -103,707 -114,387 -114,049 -112,759 -119,489 -14.86%
NP 208,254 231,938 253,954 261,453 269,818 260,951 252,483 -12.03%
-
NP to SH 204,890 226,813 249,148 256,593 264,767 256,538 248,880 -12.15%
-
Tax Rate 31.06% 30.49% 29.00% 30.44% 29.71% 30.17% 32.12% -
Total Cost 2,520,043 2,535,072 2,572,039 2,574,352 2,615,454 2,625,590 2,647,845 -3.24%
-
Net Worth 2,432,157 1,412,178 2,390,829 2,449,976 2,453,437 2,453,359 2,441,163 -0.24%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 212,698 226,714 248,606 284,411 284,023 284,264 284,848 -17.67%
Div Payout % 103.81% 99.96% 99.78% 110.84% 107.27% 110.81% 114.45% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,432,157 1,412,178 2,390,829 2,449,976 2,453,437 2,453,359 2,441,163 -0.24%
NOSH 1,422,314 1,412,178 1,406,370 1,424,404 1,418,171 1,426,372 1,419,281 0.14%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.63% 8.38% 8.99% 9.22% 9.35% 9.04% 8.71% -
ROE 8.42% 16.06% 10.42% 10.47% 10.79% 10.46% 10.20% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 191.82 195.94 200.94 199.09 203.45 202.37 204.35 -4.12%
EPS 14.41 16.06 17.72 18.01 18.67 17.99 17.54 -12.27%
DPS 15.00 16.00 17.50 20.00 20.00 20.00 20.00 -17.43%
NAPS 1.71 1.00 1.70 1.72 1.73 1.72 1.72 -0.38%
Adjusted Per Share Value based on latest NOSH - 1,424,404
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 189.84 192.53 196.63 197.32 200.76 200.85 201.81 -3.99%
EPS 14.26 15.78 17.34 17.85 18.42 17.85 17.32 -12.14%
DPS 14.80 15.77 17.30 19.79 19.76 19.78 19.82 -17.67%
NAPS 1.6923 0.9826 1.6636 1.7047 1.7071 1.7071 1.6986 -0.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.47 2.51 2.56 2.65 2.69 2.73 3.00 -
P/RPS 1.29 1.28 1.27 1.33 1.32 1.35 1.47 -8.33%
P/EPS 17.15 15.63 14.45 14.71 14.41 15.18 17.11 0.15%
EY 5.83 6.40 6.92 6.80 6.94 6.59 5.85 -0.22%
DY 6.07 6.37 6.84 7.55 7.43 7.33 6.67 -6.08%
P/NAPS 1.44 2.51 1.51 1.54 1.55 1.59 1.74 -11.84%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 20/11/15 19/08/15 28/05/15 13/02/15 27/11/14 -
Price 2.34 2.55 2.70 2.59 2.68 2.76 2.91 -
P/RPS 1.22 1.30 1.34 1.30 1.32 1.36 1.42 -9.61%
P/EPS 16.24 15.88 15.24 14.38 14.35 15.35 16.59 -1.41%
EY 6.16 6.30 6.56 6.96 6.97 6.52 6.03 1.43%
DY 6.41 6.27 6.48 7.72 7.46 7.25 6.87 -4.51%
P/NAPS 1.37 2.55 1.59 1.51 1.55 1.60 1.69 -13.04%

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