[MAGNUM] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 227.86%
YoY- -36.97%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 520,470 509,020 66,178 485,705 652,104 667,109 656,454 -3.79%
PBT 39,848 32,864 -31,103 47,279 70,823 58,075 86,885 -12.17%
Tax -9,714 -12,437 659 -16,975 -21,148 -127,849 -22,904 -13.31%
NP 30,134 20,427 -30,444 30,304 49,675 -69,774 63,981 -11.78%
-
NP to SH 29,797 20,068 -29,907 30,259 48,008 -70,509 63,283 -11.79%
-
Tax Rate 24.38% 37.84% - 35.90% 29.86% 220.14% 26.36% -
Total Cost 490,336 488,593 96,622 455,401 602,429 736,883 592,473 -3.10%
-
Net Worth 2,414,460 2,371,345 2,342,601 2,433,697 2,447,482 2,362,105 2,490,183 -0.51%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 14,371 14,371 - 28,464 56,918 56,918 56,918 -20.49%
Div Payout % 48.23% 71.62% - 94.07% 118.56% 0.00% 89.94% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,414,460 2,371,345 2,342,601 2,433,697 2,447,482 2,362,105 2,490,183 -0.51%
NOSH 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 -0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.79% 4.01% -46.00% 6.24% 7.62% -10.46% 9.75% -
ROE 1.23% 0.85% -1.28% 1.24% 1.96% -2.99% 2.54% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 36.21 35.42 4.60 34.13 45.83 46.88 46.13 -3.95%
EPS 2.07 1.39 -2.08 2.13 3.37 -4.96 4.45 -11.97%
DPS 1.00 1.00 0.00 2.00 4.00 4.00 4.00 -20.62%
NAPS 1.68 1.65 1.63 1.71 1.72 1.66 1.75 -0.67%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 36.21 35.42 4.60 33.80 45.37 46.42 45.68 -3.79%
EPS 2.07 1.39 -2.08 2.11 3.34 -4.91 4.40 -11.80%
DPS 1.00 1.00 0.00 1.98 3.96 3.96 3.96 -20.48%
NAPS 1.68 1.65 1.63 1.6934 1.703 1.6436 1.7327 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.12 1.42 2.04 2.10 2.83 1.92 1.81 -
P/RPS 3.09 4.01 44.30 6.15 6.18 4.10 3.92 -3.88%
P/EPS 54.02 101.69 -98.03 98.77 83.88 -38.75 40.70 4.82%
EY 1.85 0.98 -1.02 1.01 1.19 -2.58 2.46 -4.63%
DY 0.89 0.70 0.00 0.95 1.41 2.08 2.21 -14.05%
P/NAPS 0.67 0.86 1.25 1.23 1.65 1.16 1.03 -6.91%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 24/11/22 25/11/21 26/11/20 19/11/19 27/11/18 29/11/17 -
Price 1.15 1.41 2.00 2.20 2.75 2.02 1.71 -
P/RPS 3.18 3.98 43.43 6.45 6.00 4.31 3.71 -2.53%
P/EPS 55.47 100.98 -96.11 103.48 81.51 -40.77 38.45 6.29%
EY 1.80 0.99 -1.04 0.97 1.23 -2.45 2.60 -5.94%
DY 0.87 0.71 0.00 0.91 1.45 1.98 2.34 -15.19%
P/NAPS 0.68 0.85 1.23 1.29 1.60 1.22 0.98 -5.90%

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