[MAGNUM] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.51%
YoY- -21.16%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,659,344 2,767,010 2,886,541 2,991,338 3,154,455 3,542,381 3,604,574 -4.93%
PBT 284,490 333,655 373,710 405,260 324,546 673,702 542,707 -10.19%
Tax -91,568 -101,717 -112,759 -132,101 12,918 -110,377 -97,326 -1.01%
NP 192,922 231,938 260,951 273,159 337,464 563,325 445,381 -13.00%
-
NP to SH 189,656 226,813 256,538 267,798 339,666 481,676 300,038 -7.35%
-
Tax Rate 32.19% 30.49% 30.17% 32.60% -3.98% 16.38% 17.93% -
Total Cost 2,466,422 2,535,072 2,625,590 2,718,179 2,816,991 2,979,056 3,159,193 -4.03%
-
Net Worth 2,419,125 1,412,178 2,453,359 1,438,051 3,623,308 2,550,362 2,157,658 1.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 185,051 226,714 284,264 284,637 159,300 118,528 53,941 22.78%
Div Payout % 97.57% 99.96% 110.81% 106.29% 46.90% 24.61% 17.98% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,419,125 1,412,178 2,453,359 1,438,051 3,623,308 2,550,362 2,157,658 1.92%
NOSH 1,423,015 1,412,178 1,426,372 1,438,051 1,516,028 1,275,181 1,078,829 4.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.25% 8.38% 9.04% 9.13% 10.70% 15.90% 12.36% -
ROE 7.84% 16.06% 10.46% 18.62% 9.37% 18.89% 13.91% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 186.88 195.94 202.37 208.01 208.07 277.79 334.12 -9.22%
EPS 13.33 16.06 17.99 18.62 22.40 37.77 27.81 -11.52%
DPS 13.00 16.00 20.00 19.79 10.51 9.30 5.00 17.24%
NAPS 1.70 1.00 1.72 1.00 2.39 2.00 2.00 -2.66%
Adjusted Per Share Value based on latest NOSH - 1,438,051
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 185.04 192.53 200.85 208.14 219.49 246.48 250.81 -4.93%
EPS 13.20 15.78 17.85 18.63 23.63 33.52 20.88 -7.35%
DPS 12.88 15.77 19.78 19.81 11.08 8.25 3.75 22.80%
NAPS 1.6832 0.9826 1.7071 1.0006 2.5211 1.7746 1.5013 1.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.17 2.51 2.73 3.16 3.49 2.67 2.21 -
P/RPS 1.16 1.28 1.35 1.52 1.68 0.96 0.66 9.84%
P/EPS 16.28 15.63 15.18 16.97 15.58 7.07 7.95 12.67%
EY 6.14 6.40 6.59 5.89 6.42 14.15 12.58 -11.25%
DY 5.99 6.37 7.33 6.26 3.01 3.48 2.26 17.62%
P/NAPS 1.28 2.51 1.59 3.16 1.46 1.34 1.11 2.40%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 13/02/15 25/02/14 28/02/13 21/03/12 23/02/11 -
Price 2.19 2.55 2.76 3.01 3.40 2.78 2.61 -
P/RPS 1.17 1.30 1.36 1.45 1.63 1.00 0.78 6.98%
P/EPS 16.43 15.88 15.35 16.16 15.18 7.36 9.38 9.78%
EY 6.09 6.30 6.52 6.19 6.59 13.59 10.66 -8.90%
DY 5.94 6.27 7.25 6.58 3.09 3.34 1.92 20.69%
P/NAPS 1.29 2.55 1.60 3.01 1.42 1.39 1.31 -0.25%

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