[MAGNUM] YoY Cumulative 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- -73.41%
YoY- 79.71%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 383,881 609,544 756,246 712,352 697,084 752,563 791,276 -11.34%
PBT 12,645 77,533 87,779 79,935 46,017 97,444 129,005 -32.07%
Tax -5,306 -21,469 -26,832 -24,200 -14,644 -27,595 -35,472 -27.12%
NP 7,339 56,064 60,947 55,735 31,373 69,849 93,533 -34.54%
-
NP to SH 7,517 55,593 60,007 54,937 30,570 68,840 90,763 -33.95%
-
Tax Rate 41.96% 27.69% 30.57% 30.27% 31.82% 28.32% 27.50% -
Total Cost 376,542 553,480 695,299 656,617 665,711 682,714 697,743 -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 - 35,573 56,918 56,918 - 56,892 70,908 -
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 0.32% 2.23% 2.44% 2.22% 1.27% 2.83% 3.70% -
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 26.71 42.84 53.15 50.06 48.99 52.91 55.80 -11.54%
EPS 0.52 3.91 4.22 3.86 2.15 4.84 6.40 -34.16%
DPS 0.00 2.50 4.00 4.00 0.00 4.00 5.00 -
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 26.71 42.41 52.62 49.57 48.50 52.36 55.06 -11.34%
EPS 0.52 3.87 4.18 3.82 2.13 4.79 6.32 -34.02%
DPS 0.00 2.48 3.96 3.96 0.00 3.96 4.93 -
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 8.24 4.44 4.48 3.66 4.35 4.67 4.82 9.33%
P/EPS 420.62 48.63 56.44 47.40 99.15 51.03 42.03 46.74%
EY 0.24 2.06 1.77 2.11 1.01 1.96 2.38 -31.75%
DY 0.00 1.32 1.68 2.19 0.00 1.62 1.86 -
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 7.67 5.09 4.35 4.23 4.29 4.42 4.80 8.11%
P/EPS 391.94 55.80 54.78 54.91 97.75 48.35 41.88 45.11%
EY 0.26 1.79 1.83 1.82 1.02 2.07 2.39 -30.88%
DY 0.00 1.15 1.73 1.89 0.00 1.71 1.87 -
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