[MAGNUM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 43.16%
YoY- -26.09%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,025,530 2,098,579 2,159,127 2,250,137 2,348,027 2,612,484 2,700,207 -4.67%
PBT 209,958 272,096 288,145 321,433 296,179 384,402 392,118 -9.87%
Tax -61,654 -79,349 -88,401 -101,013 -6,033 -84,970 -64,054 -0.63%
NP 148,304 192,747 199,744 220,420 290,146 299,432 328,064 -12.38%
-
NP to SH 145,699 188,560 195,950 214,868 290,714 218,442 214,828 -6.26%
-
Tax Rate 29.36% 29.16% 30.68% 31.43% 2.04% 22.10% 16.34% -
Total Cost 1,877,226 1,905,832 1,959,383 2,029,717 2,057,881 2,313,052 2,372,143 -3.82%
-
Net Worth 2,418,831 2,428,424 2,442,275 2,490,191 3,437,013 2,462,723 2,287,223 0.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 142,284 178,560 212,989 213,445 157,529 121,917 42,751 22.16%
Div Payout % 97.66% 94.70% 108.70% 99.34% 54.19% 55.81% 19.90% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,418,831 2,428,424 2,442,275 2,490,191 3,437,013 2,462,723 2,287,223 0.93%
NOSH 1,422,841 1,428,484 1,419,927 1,422,966 1,432,088 1,219,170 1,068,795 4.87%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.32% 9.18% 9.25% 9.80% 12.36% 11.46% 12.15% -
ROE 6.02% 7.76% 8.02% 8.63% 8.46% 8.87% 9.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 142.36 146.91 152.06 158.13 163.96 214.28 252.64 -9.10%
EPS 10.24 13.20 13.80 15.10 20.40 24.60 20.00 -10.54%
DPS 10.00 12.50 15.00 15.00 11.00 10.00 4.00 16.48%
NAPS 1.70 1.70 1.72 1.75 2.40 2.02 2.14 -3.76%
Adjusted Per Share Value based on latest NOSH - 1,408,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 140.94 146.02 150.23 156.57 163.38 181.78 187.88 -4.67%
EPS 10.14 13.12 13.63 14.95 20.23 15.20 14.95 -6.25%
DPS 9.90 12.42 14.82 14.85 10.96 8.48 2.97 22.19%
NAPS 1.683 1.6897 1.6994 1.7327 2.3915 1.7136 1.5915 0.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.26 2.56 3.00 3.27 3.50 2.38 2.22 -
P/RPS 1.59 1.74 1.97 2.07 2.13 1.11 0.88 10.35%
P/EPS 22.07 19.39 21.74 21.66 17.24 13.28 11.04 12.22%
EY 4.53 5.16 4.60 4.62 5.80 7.53 9.05 -10.88%
DY 4.42 4.88 5.00 4.59 3.14 4.20 1.80 16.13%
P/NAPS 1.33 1.51 1.74 1.87 1.46 1.18 1.04 4.18%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 27/11/14 14/11/13 22/11/12 23/11/11 23/11/10 -
Price 2.29 2.70 2.91 3.24 3.71 2.62 2.12 -
P/RPS 1.61 1.84 1.91 2.05 2.26 1.22 0.84 11.44%
P/EPS 22.36 20.45 21.09 21.46 18.28 14.62 10.55 13.32%
EY 4.47 4.89 4.74 4.66 5.47 6.84 9.48 -11.76%
DY 4.37 4.63 5.15 4.63 2.96 3.82 1.89 14.97%
P/NAPS 1.35 1.59 1.69 1.85 1.55 1.30 0.99 5.30%

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