[MAGNUM] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.35%
YoY- 79.71%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,535,524 2,438,176 3,024,984 2,849,408 2,788,336 3,010,252 3,165,104 -11.34%
PBT 50,580 310,132 351,116 319,740 184,068 389,776 516,020 -32.07%
Tax -21,224 -85,876 -107,328 -96,800 -58,576 -110,380 -141,888 -27.12%
NP 29,356 224,256 243,788 222,940 125,492 279,396 374,132 -34.54%
-
NP to SH 30,068 222,372 240,028 219,748 122,280 275,360 363,052 -33.95%
-
Tax Rate 41.96% 27.69% 30.57% 30.27% 31.82% 28.32% 27.50% -
Total Cost 1,506,168 2,213,920 2,781,196 2,626,468 2,662,844 2,730,856 2,790,972 -9.76%
-
Net Worth 2,371,345 2,490,171 2,461,712 2,475,941 2,404,810 2,432,157 2,453,437 -0.56%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 142,295 227,672 227,672 - 227,570 283,634 -
Div Payout % - 63.99% 94.85% 103.61% - 82.64% 78.13% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,371,345 2,490,171 2,461,712 2,475,941 2,404,810 2,432,157 2,453,437 -0.56%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,422,314 1,418,171 0.22%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.91% 9.20% 8.06% 7.82% 4.50% 9.28% 11.82% -
ROE 1.27% 8.93% 9.75% 8.88% 5.08% 11.32% 14.80% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 106.84 171.35 212.58 200.25 195.95 211.64 223.18 -11.54%
EPS 2.08 15.64 16.88 15.44 8.60 19.36 25.60 -34.16%
DPS 0.00 10.00 16.00 16.00 0.00 16.00 20.00 -
NAPS 1.65 1.75 1.73 1.74 1.69 1.71 1.73 -0.78%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 106.84 169.65 210.48 198.26 194.01 209.46 220.23 -11.34%
EPS 2.08 15.47 16.70 15.29 8.51 19.16 25.26 -34.01%
DPS 0.00 9.90 15.84 15.84 0.00 15.83 19.74 -
NAPS 1.65 1.7327 1.7129 1.7228 1.6733 1.6923 1.7071 -0.56%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.20 1.90 2.38 1.83 2.13 2.47 2.69 -
P/RPS 2.06 1.11 1.12 0.91 1.09 1.17 1.21 9.26%
P/EPS 105.15 12.16 14.11 11.85 24.79 12.76 10.51 46.74%
EY 0.95 8.22 7.09 8.44 4.03 7.84 9.52 -31.87%
DY 0.00 5.26 6.72 8.74 0.00 6.48 7.43 -
P/NAPS 1.33 1.09 1.38 1.05 1.26 1.44 1.55 -2.51%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 22/05/20 28/05/19 21/05/18 19/05/17 26/05/16 28/05/15 -
Price 2.05 2.18 2.31 2.12 2.10 2.34 2.68 -
P/RPS 1.92 1.27 1.09 1.06 1.07 1.11 1.20 8.14%
P/EPS 97.99 13.95 13.69 13.73 24.44 12.09 10.47 45.11%
EY 1.02 7.17 7.30 7.28 4.09 8.27 9.55 -31.09%
DY 0.00 4.59 6.93 7.55 0.00 6.84 7.46 -
P/NAPS 1.24 1.25 1.34 1.22 1.24 1.37 1.55 -3.64%

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