[MAGNUM] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 118.4%
YoY- -86.48%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 584,396 546,001 501,042 383,881 609,544 756,246 712,352 -3.24%
PBT 38,039 27,094 32,449 12,645 77,533 87,779 79,935 -11.63%
Tax -11,595 -10,967 -15,584 -5,306 -21,469 -26,832 -24,200 -11.53%
NP 26,444 16,127 16,865 7,339 56,064 60,947 55,735 -11.67%
-
NP to SH 25,988 15,778 16,657 7,517 55,593 60,007 54,937 -11.71%
-
Tax Rate 30.48% 40.48% 48.03% 41.96% 27.69% 30.57% 30.27% -
Total Cost 557,952 529,874 484,177 376,542 553,480 695,299 656,617 -2.67%
-
Net Worth 2,428,832 2,385,717 2,356,973 2,371,345 2,490,171 2,461,712 2,475,941 -0.31%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 21,557 14,371 14,371 - 35,573 56,918 56,918 -14.92%
Div Payout % 82.95% 91.09% 86.28% - 63.99% 94.85% 103.61% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,428,832 2,385,717 2,356,973 2,371,345 2,490,171 2,461,712 2,475,941 -0.31%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.53% 2.95% 3.37% 1.91% 9.20% 8.06% 7.82% -
ROE 1.07% 0.66% 0.71% 0.32% 2.23% 2.44% 2.22% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 40.66 37.99 34.86 26.71 42.84 53.15 50.06 -3.40%
EPS 1.81 1.10 1.16 0.52 3.91 4.22 3.86 -11.84%
DPS 1.50 1.00 1.00 0.00 2.50 4.00 4.00 -15.06%
NAPS 1.69 1.66 1.64 1.65 1.75 1.73 1.74 -0.48%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 40.66 37.99 34.86 26.71 42.41 52.62 49.57 -3.24%
EPS 1.81 1.10 1.16 0.52 3.87 4.18 3.82 -11.69%
DPS 1.50 1.00 1.00 0.00 2.48 3.96 3.96 -14.92%
NAPS 1.69 1.66 1.64 1.65 1.7327 1.7129 1.7228 -0.31%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.12 1.14 1.82 2.20 1.90 2.38 1.83 -
P/RPS 2.75 3.00 5.22 8.24 4.44 4.48 3.66 -4.64%
P/EPS 61.94 103.84 157.03 420.62 48.63 56.44 47.40 4.55%
EY 1.61 0.96 0.64 0.24 2.06 1.77 2.11 -4.40%
DY 1.34 0.88 0.55 0.00 1.32 1.68 2.19 -7.85%
P/NAPS 0.66 0.69 1.11 1.33 1.09 1.38 1.05 -7.44%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 18/05/23 19/05/22 19/05/21 22/05/20 28/05/19 21/05/18 -
Price 1.18 1.01 1.81 2.05 2.18 2.31 2.12 -
P/RPS 2.90 2.66 5.19 7.67 5.09 4.35 4.23 -6.09%
P/EPS 65.26 92.00 156.17 391.94 55.80 54.78 54.91 2.91%
EY 1.53 1.09 0.64 0.26 1.79 1.83 1.82 -2.84%
DY 1.27 0.99 0.55 0.00 1.15 1.73 1.89 -6.40%
P/NAPS 0.70 0.61 1.10 1.24 1.25 1.34 1.22 -8.83%

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