[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -49.78%
YoY- -31.26%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,756,680 2,876,810 2,978,282 3,095,488 3,197,436 3,621,896 3,727,960 -4.90%
PBT 262,928 431,108 426,848 488,628 440,558 600,032 520,154 -10.73%
Tax -77,802 -122,560 -119,304 -177,598 -7,562 -124,908 -117,022 -6.57%
NP 185,126 308,548 307,544 311,030 432,996 475,124 403,132 -12.15%
-
NP to SH 181,350 301,176 301,066 300,188 436,696 315,576 256,660 -5.61%
-
Tax Rate 29.59% 28.43% 27.95% 36.35% 1.72% 20.82% 22.50% -
Total Cost 2,571,554 2,568,262 2,670,738 2,784,458 2,764,440 3,146,772 3,324,828 -4.18%
-
Net Worth 2,405,663 2,443,503 2,471,013 3,259,183 3,367,982 2,886,512 2,245,774 1.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 199,285 284,128 284,024 285,893 142,711 220,344 - -
Div Payout % 109.89% 94.34% 94.34% 95.24% 32.68% 69.82% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,405,663 2,443,503 2,471,013 3,259,183 3,367,982 2,886,512 2,245,774 1.15%
NOSH 1,423,469 1,420,641 1,420,122 1,429,466 1,427,111 1,101,722 1,069,416 4.87%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.72% 10.73% 10.33% 10.05% 13.54% 13.12% 10.81% -
ROE 7.54% 12.33% 12.18% 9.21% 12.97% 10.93% 11.43% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 193.66 202.50 209.72 216.55 224.05 328.75 348.60 -9.32%
EPS 12.74 21.14 21.20 21.00 30.60 28.60 24.00 -10.00%
DPS 14.00 20.00 20.00 20.00 10.00 20.00 0.00 -
NAPS 1.69 1.72 1.74 2.28 2.36 2.62 2.10 -3.55%
Adjusted Per Share Value based on latest NOSH - 1,423,285
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 191.81 200.17 207.23 215.39 222.48 252.01 259.39 -4.90%
EPS 12.62 20.96 20.95 20.89 30.39 21.96 17.86 -5.61%
DPS 13.87 19.77 19.76 19.89 9.93 15.33 0.00 -
NAPS 1.6739 1.7002 1.7193 2.2678 2.3435 2.0085 1.5626 1.15%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.30 2.65 3.05 3.61 3.30 3.03 2.04 -
P/RPS 1.19 1.31 1.45 1.67 1.47 0.92 0.59 12.39%
P/EPS 18.05 12.50 14.39 17.19 10.78 10.58 8.50 13.36%
EY 5.54 8.00 6.95 5.82 9.27 9.45 11.76 -11.78%
DY 6.09 7.55 6.56 5.54 3.03 6.60 0.00 -
P/NAPS 1.36 1.54 1.75 1.58 1.40 1.16 0.97 5.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 19/08/15 21/08/14 22/08/13 29/08/12 24/08/11 26/08/10 -
Price 2.47 2.59 3.05 3.33 3.81 2.75 2.14 -
P/RPS 1.28 1.28 1.45 1.54 1.70 0.84 0.61 13.13%
P/EPS 19.39 12.22 14.39 15.86 12.45 9.60 8.92 13.80%
EY 5.16 8.19 6.95 6.31 8.03 10.42 11.21 -12.11%
DY 5.67 7.72 6.56 6.01 2.62 7.27 0.00 -
P/NAPS 1.46 1.51 1.75 1.46 1.61 1.05 1.02 6.15%

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