[MAGNUM] YoY 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- -99.57%
YoY- -99.52%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 625,777 647,129 696,596 700,319 758,638 865,572 871,360 -5.36%
PBT 34,020 86,549 94,576 86,346 104,605 132,935 121,073 -19.05%
Tax -11,306 -25,808 -25,470 -84,779 26,616 -30,765 -25,096 -12.43%
NP 22,714 60,741 69,106 1,567 131,221 102,170 95,977 -21.33%
-
NP to SH 21,835 59,825 67,999 649 134,624 69,694 60,137 -15.52%
-
Tax Rate 33.23% 29.82% 26.93% 98.19% -25.44% 23.14% 20.73% -
Total Cost 603,063 586,388 627,490 698,752 627,417 763,402 775,383 -4.09%
-
Net Worth 2,411,839 2,449,976 2,464,963 3,245,091 3,379,921 2,869,923 2,215,573 1.42%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 42,813 71,220 70,832 71,164 - 54,769 - -
Div Payout % 196.08% 119.05% 104.17% 10,965.22% - 78.59% - -
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 2,411,839 2,449,976 2,464,963 3,245,091 3,379,921 2,869,923 2,215,573 1.42%
NOSH 1,427,124 1,424,404 1,416,645 1,423,285 1,432,170 1,095,390 1,055,035 5.15%
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 3.63% 9.39% 9.92% 0.22% 17.30% 11.80% 11.01% -
ROE 0.91% 2.44% 2.76% 0.02% 3.98% 2.43% 2.71% -
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 43.85 45.43 49.17 49.20 52.97 79.02 82.59 -10.00%
EPS 1.53 4.20 4.80 0.00 9.40 6.30 5.70 -19.66%
DPS 3.00 5.00 5.00 5.00 0.00 5.00 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 43.54 45.03 48.47 48.73 52.79 60.23 60.63 -5.36%
EPS 1.52 4.16 4.73 0.05 9.37 4.85 4.18 -15.50%
DPS 2.98 4.96 4.93 4.95 0.00 3.81 0.00 -
NAPS 1.6782 1.7047 1.7151 2.258 2.3518 1.9969 1.5416 1.42%
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 5.25 5.83 6.20 7.34 6.23 3.83 2.47 13.37%
P/EPS 150.33 63.10 63.54 7,916.89 35.11 47.62 35.79 26.99%
EY 0.67 1.58 1.57 0.01 2.85 2.10 2.79 -21.14%
DY 1.30 1.89 1.64 1.39 0.00 1.65 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 5.63 5.70 6.20 6.77 7.19 3.48 2.59 13.80%
P/EPS 161.44 61.67 63.54 7,302.84 40.53 43.22 37.54 27.49%
EY 0.62 1.62 1.57 0.01 2.47 2.31 2.66 -21.53%
DY 1.21 1.93 1.64 1.50 0.00 1.82 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