[MAGNUM] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 27.28%
YoY- -70.03%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,186,334 1,083,109 983,186 710,368 660,098 1,422,649 1,312,740 -1.67%
PBT 99,737 89,425 70,587 27,113 52,801 192,419 150,313 -6.60%
Tax -27,450 -29,318 -27,123 -17,827 -20,833 -56,192 -45,953 -8.22%
NP 72,287 60,107 43,464 9,286 31,968 136,227 104,360 -5.93%
-
NP to SH 71,427 59,417 43,059 9,568 31,928 134,429 102,991 -5.91%
-
Tax Rate 27.52% 32.79% 38.42% 65.75% 39.46% 29.20% 30.57% -
Total Cost 1,114,047 1,023,002 939,722 701,082 628,130 1,286,422 1,208,380 -1.34%
-
Net Worth 2,457,576 2,414,460 2,371,345 2,371,345 2,433,253 2,475,941 2,475,941 -0.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 50,301 43,115 35,929 - 64,602 128,065 99,606 -10.75%
Div Payout % 70.42% 72.56% 83.44% - 202.34% 95.27% 96.71% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,457,576 2,414,460 2,371,345 2,371,345 2,433,253 2,475,941 2,475,941 -0.12%
NOSH 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 -0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.09% 5.55% 4.42% 1.31% 4.84% 9.58% 7.95% -
ROE 2.91% 2.46% 1.82% 0.40% 1.31% 5.43% 4.16% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 82.55 75.36 68.41 49.43 46.39 99.98 92.25 -1.83%
EPS 4.97 4.13 3.00 0.66 2.24 9.45 7.24 -6.07%
DPS 3.50 3.00 2.50 0.00 4.54 9.00 7.00 -10.90%
NAPS 1.71 1.68 1.65 1.65 1.71 1.74 1.74 -0.28%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 82.55 75.36 68.41 49.43 45.93 98.99 91.34 -1.67%
EPS 4.97 4.13 3.00 0.66 2.22 9.35 7.17 -5.92%
DPS 3.50 3.00 2.50 0.00 4.50 8.91 6.93 -10.75%
NAPS 1.71 1.68 1.65 1.65 1.6931 1.7228 1.7228 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.12 0.995 1.67 1.98 2.20 2.66 2.09 -
P/RPS 1.36 1.32 2.44 4.01 4.74 2.66 2.27 -8.17%
P/EPS 22.54 24.07 55.74 297.41 98.05 28.16 28.88 -4.04%
EY 4.44 4.16 1.79 0.34 1.02 3.55 3.46 4.24%
DY 3.13 3.02 1.50 0.00 2.06 3.38 3.35 -1.12%
P/NAPS 0.65 0.59 1.01 1.20 1.29 1.53 1.20 -9.70%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 17/08/23 18/08/22 26/08/21 26/08/20 22/08/19 24/08/18 -
Price 1.25 1.15 1.66 2.03 2.18 2.78 2.00 -
P/RPS 1.51 1.53 2.43 4.11 4.70 2.78 2.17 -5.85%
P/EPS 25.15 27.82 55.41 304.92 97.16 29.43 27.63 -1.55%
EY 3.98 3.60 1.80 0.33 1.03 3.40 3.62 1.59%
DY 2.80 2.61 1.51 0.00 2.08 3.24 3.50 -3.64%
P/NAPS 0.73 0.68 1.01 1.23 1.27 1.60 1.15 -7.28%

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