[MAGNUM] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 75.99%
YoY- 78.5%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,010,252 3,165,104 3,170,180 3,389,700 3,623,556 3,781,504 3,970,480 -4.50%
PBT 389,776 516,020 475,392 631,872 472,628 668,324 556,016 -5.74%
Tax -110,380 -141,888 -136,728 -16,080 -131,520 -126,756 -133,660 -3.13%
NP 279,396 374,132 338,664 615,792 341,108 541,568 422,356 -6.64%
-
NP to SH 275,360 363,052 330,136 597,780 334,896 352,376 272,772 0.15%
-
Tax Rate 28.32% 27.50% 28.76% 2.54% 27.83% 18.97% 24.04% -
Total Cost 2,730,856 2,790,972 2,831,516 2,773,908 3,282,448 3,239,936 3,548,124 -4.26%
-
Net Worth 2,432,157 2,453,437 2,490,249 3,543,981 3,263,816 2,453,601 2,208,154 1.62%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 227,570 283,634 284,599 284,657 283,810 213,356 - -
Div Payout % 82.64% 78.13% 86.21% 47.62% 84.75% 60.55% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,432,157 2,453,437 2,490,249 3,543,981 3,263,816 2,453,601 2,208,154 1.62%
NOSH 1,422,314 1,418,171 1,422,999 1,423,285 1,419,050 1,066,783 1,082,428 4.65%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.28% 11.82% 10.68% 18.17% 9.41% 14.32% 10.64% -
ROE 11.32% 14.80% 13.26% 16.87% 10.26% 14.36% 12.35% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 211.64 223.18 222.78 238.16 255.35 354.48 366.81 -8.75%
EPS 19.36 25.60 23.20 42.00 23.60 33.20 25.20 -4.29%
DPS 16.00 20.00 20.00 20.00 20.00 20.00 0.00 -
NAPS 1.71 1.73 1.75 2.49 2.30 2.30 2.04 -2.89%
Adjusted Per Share Value based on latest NOSH - 1,423,285
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 209.46 220.23 220.58 235.86 252.13 263.12 276.27 -4.50%
EPS 19.16 25.26 22.97 41.59 23.30 24.52 18.98 0.15%
DPS 15.83 19.74 19.80 19.81 19.75 14.85 0.00 -
NAPS 1.6923 1.7071 1.7327 2.4659 2.271 1.7072 1.5365 1.62%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.47 2.69 2.99 3.62 2.76 2.68 2.38 -
P/RPS 1.17 1.21 1.34 1.52 1.08 0.76 0.65 10.28%
P/EPS 12.76 10.51 12.89 8.62 11.69 8.11 9.44 5.14%
EY 7.84 9.52 7.76 11.60 8.55 12.33 10.59 -4.88%
DY 6.48 7.43 6.69 5.52 7.25 7.46 0.00 -
P/NAPS 1.44 1.55 1.71 1.45 1.20 1.17 1.17 3.51%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 21/05/14 27/05/13 25/05/12 25/05/11 21/05/10 -
Price 2.34 2.68 3.04 3.51 3.19 3.13 1.98 -
P/RPS 1.11 1.20 1.36 1.47 1.25 0.88 0.54 12.74%
P/EPS 12.09 10.47 13.10 8.36 13.52 9.48 7.86 7.43%
EY 8.27 9.55 7.63 11.97 7.40 10.55 12.73 -6.93%
DY 6.84 7.46 6.58 5.70 6.27 6.39 0.00 -
P/NAPS 1.37 1.55 1.74 1.41 1.39 1.36 0.97 5.91%

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