[MAGNUM] YoY Cumulative 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- 0.43%
YoY- -31.26%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,378,340 1,438,405 1,489,141 1,547,744 1,598,718 1,810,948 1,863,980 -4.90%
PBT 131,464 215,554 213,424 244,314 220,279 300,016 260,077 -10.73%
Tax -38,901 -61,280 -59,652 -88,799 -3,781 -62,454 -58,511 -6.57%
NP 92,563 154,274 153,772 155,515 216,498 237,562 201,566 -12.15%
-
NP to SH 90,675 150,588 150,533 150,094 218,348 157,788 128,330 -5.61%
-
Tax Rate 29.59% 28.43% 27.95% 36.35% 1.72% 20.82% 22.50% -
Total Cost 1,285,777 1,284,131 1,335,369 1,392,229 1,382,220 1,573,386 1,662,414 -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 99,642 142,064 142,012 142,946 71,355 110,172 - -
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 3.77% 6.16% 6.09% 4.61% 6.48% 5.47% 5.71% -
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 96.83 101.25 104.86 108.27 112.02 164.37 174.30 -9.32%
EPS 6.37 10.57 10.60 10.50 15.30 14.30 12.00 -10.00%
DPS 7.00 10.00 10.00 10.00 5.00 10.00 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 95.91 100.09 103.62 107.69 111.24 126.01 129.70 -4.90%
EPS 6.31 10.48 10.47 10.44 15.19 10.98 8.93 -5.61%
DPS 6.93 9.88 9.88 9.95 4.96 7.67 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 2.38 2.62 2.91 3.33 2.95 1.84 1.17 12.55%
P/EPS 36.11 25.00 28.77 34.38 21.57 21.16 17.00 13.36%
EY 2.77 4.00 3.48 2.91 4.64 4.73 5.88 -11.78%
DY 3.04 3.77 3.28 2.77 1.52 3.30 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 2.55 2.56 2.91 3.08 3.40 1.67 1.23 12.90%
P/EPS 38.78 24.43 28.77 31.71 24.90 19.20 17.83 13.81%
EY 2.58 4.09 3.48 3.15 4.02 5.21 5.61 -12.13%
DY 2.83 3.86 3.28 3.00 1.31 3.64 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