[MAGNUM] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 5.54%
YoY- 15.01%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 485,705 652,104 667,109 656,454 647,190 660,174 669,986 -5.21%
PBT 47,279 70,823 58,075 86,885 78,494 56,542 74,721 -7.33%
Tax -16,975 -21,148 -127,849 -22,904 -22,753 -18,069 -28,749 -8.39%
NP 30,304 49,675 -69,774 63,981 55,741 38,473 45,972 -6.70%
-
NP to SH 30,259 48,008 -70,509 63,283 55,024 37,972 45,417 -6.53%
-
Tax Rate 35.90% 29.86% 220.14% 26.36% 28.99% 31.96% 38.48% -
Total Cost 455,401 602,429 736,883 592,473 591,449 621,701 624,014 -5.10%
-
Net Worth 2,433,697 2,447,482 2,362,105 2,490,183 2,417,075 2,390,829 2,441,163 -0.05%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 28,464 56,918 56,918 56,918 42,654 35,159 70,964 -14.11%
Div Payout % 94.07% 118.56% 0.00% 89.94% 77.52% 92.59% 156.25% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,433,697 2,447,482 2,362,105 2,490,183 2,417,075 2,390,829 2,441,163 -0.05%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,421,808 1,406,370 1,419,281 0.21%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.24% 7.62% -10.46% 9.75% 8.61% 5.83% 6.86% -
ROE 1.24% 1.96% -2.99% 2.54% 2.28% 1.59% 1.86% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 34.13 45.83 46.88 46.13 45.52 46.94 47.21 -5.25%
EPS 2.13 3.37 -4.96 4.45 3.87 2.70 3.20 -6.55%
DPS 2.00 4.00 4.00 4.00 3.00 2.50 5.00 -14.15%
NAPS 1.71 1.72 1.66 1.75 1.70 1.70 1.72 -0.09%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.80 45.37 46.42 45.68 45.03 45.94 46.62 -5.21%
EPS 2.11 3.34 -4.91 4.40 3.83 2.64 3.16 -6.50%
DPS 1.98 3.96 3.96 3.96 2.97 2.45 4.94 -14.12%
NAPS 1.6934 1.703 1.6436 1.7327 1.6818 1.6636 1.6986 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.10 2.83 1.92 1.81 2.26 2.56 3.00 -
P/RPS 6.15 6.18 4.10 3.92 4.96 5.45 6.36 -0.55%
P/EPS 98.77 83.88 -38.75 40.70 58.40 94.81 93.75 0.87%
EY 1.01 1.19 -2.58 2.46 1.71 1.05 1.07 -0.95%
DY 0.95 1.41 2.08 2.21 1.33 0.98 1.67 -8.96%
P/NAPS 1.23 1.65 1.16 1.03 1.33 1.51 1.74 -5.61%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 19/11/19 27/11/18 29/11/17 24/11/16 20/11/15 27/11/14 -
Price 2.20 2.75 2.02 1.71 2.29 2.70 2.91 -
P/RPS 6.45 6.00 4.31 3.71 5.03 5.75 6.16 0.76%
P/EPS 103.48 81.51 -40.77 38.45 59.17 100.00 90.94 2.17%
EY 0.97 1.23 -2.45 2.60 1.69 1.00 1.10 -2.07%
DY 0.91 1.45 1.98 2.34 1.31 0.93 1.72 -10.05%
P/NAPS 1.29 1.60 1.22 0.98 1.35 1.59 1.69 -4.39%

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