[MAGNUM] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 4967.39%
YoY- 134.87%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,031,100 1,975,216 1,532,374 1,376,717 1,259,556 1,303,896 1,723,423 11.53%
PBT 159,918 132,678 68,711 45,041 25,237 39,928 118,310 22.18%
Tax -58,782 -48,978 -35,882 -36,864 -26,586 -101,805 -119,439 -37.58%
NP 101,136 83,700 32,829 8,177 -1,349 -61,877 -1,129 -
-
NP to SH 100,665 83,650 33,675 9,324 184 -61,192 -1,026 -
-
Tax Rate 36.76% 36.91% 52.22% 81.85% 105.35% 254.97% 100.95% -
Total Cost 1,929,964 1,891,516 1,499,545 1,368,540 1,260,905 1,365,773 1,724,552 7.76%
-
Net Worth 2,385,717 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 2,371,345 0.40%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 71,858 71,858 57,487 35,929 21,557 28,534 56,998 16.65%
Div Payout % 71.38% 85.90% 170.71% 385.34% 11,716.13% 0.00% 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,385,717 2,371,345 2,371,345 2,356,973 2,356,973 2,342,601 2,371,345 0.40%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,179 1,437,749 -0.02%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.98% 4.24% 2.14% 0.59% -0.11% -4.75% -0.07% -
ROE 4.22% 3.53% 1.42% 0.40% 0.01% -2.61% -0.04% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 141.33 137.44 106.62 95.79 87.64 90.73 119.92 11.54%
EPS 7.00 5.82 2.34 0.65 0.01 -4.26 -0.07 -
DPS 5.00 5.00 4.00 2.50 1.50 2.00 4.00 15.99%
NAPS 1.66 1.65 1.65 1.64 1.64 1.63 1.65 0.40%
Adjusted Per Share Value based on latest NOSH - 1,437,179
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 141.33 137.44 106.62 95.79 87.64 90.73 119.92 11.54%
EPS 7.00 5.82 2.34 0.65 0.01 -4.26 -0.07 -
DPS 5.00 5.00 4.00 2.50 1.50 2.00 4.00 15.99%
NAPS 1.66 1.65 1.65 1.64 1.64 1.63 1.65 0.40%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.29 1.42 1.67 1.82 1.90 2.04 1.98 -
P/RPS 0.91 1.03 1.57 1.90 2.17 2.25 1.65 -32.67%
P/EPS 18.42 24.40 71.27 280.53 14,840.44 -47.91 -2,773.50 -
EY 5.43 4.10 1.40 0.36 0.01 -2.09 -0.04 -
DY 3.88 3.52 2.40 1.37 0.79 0.98 2.02 54.33%
P/NAPS 0.78 0.86 1.01 1.11 1.16 1.25 1.20 -24.90%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 18/08/22 19/05/22 24/02/22 25/11/21 26/08/21 -
Price 1.20 1.41 1.66 1.81 1.86 2.00 2.03 -
P/RPS 0.85 1.03 1.56 1.89 2.12 2.20 1.69 -36.67%
P/EPS 17.13 24.23 70.85 278.99 14,528.01 -46.97 -2,843.54 -
EY 5.84 4.13 1.41 0.36 0.01 -2.13 -0.04 -
DY 4.17 3.55 2.41 1.38 0.81 1.00 1.97 64.63%
P/NAPS 0.72 0.85 1.01 1.10 1.13 1.23 1.23 -29.95%

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