[MAGNUM] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.33%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,644,280 2,664,475 2,649,207 2,608,463 2,599,199 2,603,865 2,659,344 -0.37%
PBT 323,665 340,694 306,776 296,937 288,546 233,063 284,490 9.00%
Tax -101,992 -106,875 -97,319 -95,096 -94,945 -78,617 -91,568 7.47%
NP 221,673 233,819 209,457 201,841 193,601 154,446 192,922 9.73%
-
NP to SH 219,082 230,987 206,620 198,886 190,627 151,386 189,656 10.12%
-
Tax Rate 31.51% 31.37% 31.72% 32.03% 32.90% 33.73% 32.19% -
Total Cost 2,422,607 2,430,656 2,439,750 2,406,622 2,405,598 2,449,419 2,466,422 -1.19%
-
Net Worth 2,475,941 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 1.56%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 213,443 213,443 156,525 142,297 128,033 128,158 185,051 10.01%
Div Payout % 97.43% 92.41% 75.76% 71.55% 67.16% 84.66% 97.57% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,475,941 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 1.56%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,422,965 1,423,015 0.69%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.38% 8.78% 7.91% 7.74% 7.45% 5.93% 7.25% -
ROE 8.85% 9.33% 8.35% 7.99% 7.74% 6.30% 7.84% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 185.83 187.25 186.18 183.31 182.66 182.99 186.88 -0.37%
EPS 15.40 16.23 14.52 13.98 13.40 10.64 13.33 10.13%
DPS 15.00 15.00 11.00 10.00 9.00 9.00 13.00 10.03%
NAPS 1.74 1.74 1.74 1.75 1.73 1.69 1.70 1.56%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 183.99 185.40 184.33 181.50 180.85 181.18 185.04 -0.37%
EPS 15.24 16.07 14.38 13.84 13.26 10.53 13.20 10.08%
DPS 14.85 14.85 10.89 9.90 8.91 8.92 12.88 9.98%
NAPS 1.7228 1.7228 1.7228 1.7327 1.7129 1.6733 1.6832 1.56%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.09 1.83 1.74 1.81 1.73 2.13 2.17 -
P/RPS 1.12 0.98 0.93 0.99 0.95 1.16 1.16 -2.31%
P/EPS 13.57 11.27 11.98 12.95 12.91 20.02 16.28 -11.46%
EY 7.37 8.87 8.35 7.72 7.74 4.99 6.14 12.98%
DY 7.18 8.20 6.32 5.52 5.20 4.23 5.99 12.87%
P/NAPS 1.20 1.05 1.00 1.03 1.00 1.26 1.28 -4.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 21/05/18 27/02/18 29/11/17 23/08/17 19/05/17 23/02/17 -
Price 2.00 2.12 1.98 1.71 1.71 2.10 2.19 -
P/RPS 1.08 1.13 1.06 0.93 0.94 1.15 1.17 -5.21%
P/EPS 12.99 13.06 13.64 12.23 12.76 19.74 16.43 -14.53%
EY 7.70 7.66 7.33 8.17 7.83 5.07 6.09 16.97%
DY 7.50 7.08 5.56 5.85 5.26 4.29 5.94 16.86%
P/NAPS 1.15 1.22 1.14 0.98 0.99 1.24 1.29 -7.39%

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