[MAGNUM] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -312.57%
YoY- -132.71%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,702,354 1,603,579 1,492,206 776,546 1,145,803 2,074,753 1,979,849 -2.48%
PBT 152,759 129,273 103,451 -3,990 100,080 263,242 208,388 -5.03%
Tax -50,734 -39,032 -39,560 -17,168 -37,808 -77,340 -173,802 -18.53%
NP 102,025 90,241 63,891 -21,158 62,272 185,902 34,586 19.73%
-
NP to SH 100,727 89,214 63,127 -20,339 62,187 182,437 32,482 20.73%
-
Tax Rate 33.21% 30.19% 38.24% - 37.78% 29.38% 83.40% -
Total Cost 1,600,329 1,513,338 1,428,315 797,704 1,083,531 1,888,851 1,945,263 -3.19%
-
Net Worth 2,457,576 2,414,460 2,371,345 2,342,601 2,433,697 2,447,482 2,362,105 0.66%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 71,858 57,487 50,301 - 93,078 184,984 156,525 -12.15%
Div Payout % 71.34% 64.44% 79.68% - 149.67% 101.40% 481.88% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,457,576 2,414,460 2,371,345 2,342,601 2,433,697 2,447,482 2,362,105 0.66%
NOSH 1,437,179 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.99% 5.63% 4.28% -2.72% 5.43% 8.96% 1.75% -
ROE 4.10% 3.69% 2.66% -0.87% 2.56% 7.45% 1.38% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 118.45 111.58 103.83 54.03 80.51 145.81 139.14 -2.64%
EPS 7.01 6.21 4.39 -1.42 4.37 12.82 2.28 20.56%
DPS 5.00 4.00 3.50 0.00 6.54 13.00 11.00 -12.30%
NAPS 1.71 1.68 1.65 1.63 1.71 1.72 1.66 0.49%
Adjusted Per Share Value based on latest NOSH - 1,437,179
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 118.45 111.58 103.83 54.03 79.73 144.36 137.76 -2.48%
EPS 7.01 6.21 4.39 -1.42 4.33 12.69 2.26 20.74%
DPS 5.00 4.00 3.50 0.00 6.48 12.87 10.89 -12.15%
NAPS 1.71 1.68 1.65 1.63 1.6934 1.703 1.6436 0.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.17 1.12 1.42 2.04 2.10 2.83 1.92 -
P/RPS 0.99 1.00 1.37 3.78 2.61 1.94 1.38 -5.38%
P/EPS 16.69 18.04 32.33 -144.15 48.06 22.07 84.11 -23.60%
EY 5.99 5.54 3.09 -0.69 2.08 4.53 1.19 30.87%
DY 4.27 3.57 2.46 0.00 3.11 4.59 5.73 -4.77%
P/NAPS 0.68 0.67 0.86 1.25 1.23 1.65 1.16 -8.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 22/11/23 24/11/22 25/11/21 26/11/20 19/11/19 27/11/18 -
Price 1.21 1.15 1.41 2.00 2.20 2.75 2.02 -
P/RPS 1.02 1.03 1.36 3.70 2.73 1.89 1.45 -5.68%
P/EPS 17.26 18.53 32.10 -141.32 50.35 21.45 88.49 -23.82%
EY 5.79 5.40 3.12 -0.71 1.99 4.66 1.13 31.26%
DY 4.13 3.48 2.48 0.00 2.97 4.73 5.45 -4.51%
P/NAPS 0.71 0.68 0.85 1.23 1.29 1.60 1.22 -8.61%

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