[MAGNUM] YoY Annual (Unaudited) 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
YoY- -4.2%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,649,207 2,659,344 2,767,010 2,886,541 2,991,338 3,088,646 3,523,949 -4.63%
PBT 306,776 284,490 334,582 373,710 405,260 322,063 660,610 -11.99%
Tax -97,319 -91,568 -101,349 -112,759 -132,101 15,401 -99,386 -0.34%
NP 209,457 192,922 233,233 260,951 273,159 337,464 561,224 -15.13%
-
NP to SH 206,620 189,656 228,101 256,538 267,798 339,666 479,575 -13.08%
-
Tax Rate 31.72% 32.19% 30.29% 30.17% 32.60% -4.78% 15.04% -
Total Cost 2,439,750 2,466,422 2,533,777 2,625,590 2,718,179 2,751,182 2,962,725 -3.18%
-
Net Worth 2,475,950 2,419,125 2,423,573 2,444,198 2,494,478 3,481,450 2,920,586 -2.71%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 156,525 184,991 228,101 285,871 286,721 233,067 193,844 -3.49%
Div Payout % 75.76% 97.54% 100.00% 111.43% 107.07% 68.62% 40.42% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,475,950 2,419,125 2,423,573 2,444,198 2,494,478 3,481,450 2,920,586 -2.71%
NOSH 1,437,749 1,437,749 1,425,631 1,429,355 1,433,608 1,456,673 1,292,294 1.79%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.91% 7.25% 8.43% 9.04% 9.13% 10.93% 15.93% -
ROE 8.35% 7.84% 9.41% 10.50% 10.74% 9.76% 16.42% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 186.18 186.88 194.09 201.95 208.66 212.03 272.69 -6.15%
EPS 14.52 13.33 16.00 18.00 18.80 23.80 36.80 -14.34%
DPS 11.00 13.00 16.00 20.00 20.00 16.00 15.00 -5.03%
NAPS 1.74 1.70 1.70 1.71 1.74 2.39 2.26 -4.26%
Adjusted Per Share Value based on latest NOSH - 1,426,372
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 184.33 185.04 192.53 200.85 208.14 214.91 245.20 -4.64%
EPS 14.38 13.20 15.87 17.85 18.63 23.63 33.37 -13.07%
DPS 10.89 12.87 15.87 19.89 19.95 16.22 13.49 -3.50%
NAPS 1.7228 1.6832 1.6863 1.7007 1.7357 2.4224 2.0322 -2.71%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.74 2.17 2.51 2.73 3.16 3.49 2.67 -
P/RPS 0.93 1.16 1.29 1.35 1.51 1.65 0.98 -0.86%
P/EPS 11.98 16.28 15.69 15.21 16.92 14.97 7.19 8.87%
EY 8.35 6.14 6.37 6.57 5.91 6.68 13.90 -8.13%
DY 6.32 5.99 6.37 7.33 6.33 4.58 5.62 1.97%
P/NAPS 1.00 1.28 1.48 1.60 1.82 1.46 1.18 -2.71%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 25/02/16 13/02/15 25/02/14 28/02/13 21/03/12 -
Price 1.98 2.19 2.55 2.76 3.01 3.40 2.78 -
P/RPS 1.06 1.17 1.31 1.37 1.44 1.60 1.02 0.64%
P/EPS 13.64 16.43 15.94 15.38 16.11 14.58 7.49 10.49%
EY 7.33 6.09 6.27 6.50 6.21 6.86 13.35 -9.50%
DY 5.56 5.94 6.27 7.25 6.64 4.71 5.40 0.48%
P/NAPS 1.14 1.29 1.50 1.61 1.73 1.42 1.23 -1.25%

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