[MAGNUM] YoY 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- -1558.17%
YoY- -198.84%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 516,020 520,470 509,020 66,178 485,705 652,104 667,109 -4.18%
PBT 53,022 39,848 32,864 -31,103 47,279 70,823 58,075 -1.50%
Tax -23,284 -9,714 -12,437 659 -16,975 -21,148 -127,849 -24.69%
NP 29,738 30,134 20,427 -30,444 30,304 49,675 -69,774 -
-
NP to SH 29,300 29,797 20,068 -29,907 30,259 48,008 -70,509 -
-
Tax Rate 43.91% 24.38% 37.84% - 35.90% 29.86% 220.14% -
Total Cost 486,282 490,336 488,593 96,622 455,401 602,429 736,883 -6.68%
-
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 21,557 14,371 14,371 - 28,464 56,918 56,918 -14.92%
Div Payout % 73.58% 48.23% 71.62% - 94.07% 118.56% 0.00% -
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 5.76% 5.79% 4.01% -46.00% 6.24% 7.62% -10.46% -
ROE 1.19% 1.23% 0.85% -1.28% 1.24% 1.96% -2.99% -
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 35.91 36.21 35.42 4.60 34.13 45.83 46.88 -4.34%
EPS 2.04 2.07 1.39 -2.08 2.13 3.37 -4.96 -
DPS 1.50 1.00 1.00 0.00 2.00 4.00 4.00 -15.06%
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 35.91 36.21 35.42 4.60 33.80 45.37 46.42 -4.18%
EPS 2.04 2.07 1.39 -2.08 2.11 3.34 -4.91 -
DPS 1.50 1.00 1.00 0.00 1.98 3.96 3.96 -14.92%
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 3.26 3.09 4.01 44.30 6.15 6.18 4.10 -3.74%
P/EPS 57.39 54.02 101.69 -98.03 98.77 83.88 -38.75 -
EY 1.74 1.85 0.98 -1.02 1.01 1.19 -2.58 -
DY 1.28 0.89 0.70 0.00 0.95 1.41 2.08 -7.76%
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 3.37 3.18 3.98 43.43 6.45 6.00 4.31 -4.01%
P/EPS 59.35 55.47 100.98 -96.11 103.48 81.51 -40.77 -
EY 1.68 1.80 0.99 -1.04 0.97 1.23 -2.45 -
DY 1.24 0.87 0.71 0.00 0.91 1.45 1.98 -7.49%
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