[MAGNUM] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -24.99%
YoY- -50.45%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,603,865 2,728,297 2,885,272 2,936,458 3,095,991 3,502,894 3,557,330 -5.06%
PBT 233,063 302,094 383,867 366,140 364,357 624,778 570,784 -13.85%
Tax -78,617 -93,840 -114,049 -162,263 41,778 -111,568 -95,600 -3.20%
NP 154,446 208,254 269,818 203,877 406,135 513,210 475,184 -17.06%
-
NP to SH 151,386 204,890 264,767 200,887 405,387 477,306 319,939 -11.71%
-
Tax Rate 33.73% 31.06% 29.71% 44.32% -11.47% 17.86% 16.75% -
Total Cost 2,449,419 2,520,043 2,615,454 2,732,581 2,689,856 2,989,684 3,082,146 -3.75%
-
Net Worth 2,404,810 2,432,157 2,453,437 2,490,249 3,543,981 3,263,816 2,453,601 -0.33%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 128,158 212,698 284,023 284,623 230,464 118,528 53,941 15.49%
Div Payout % 84.66% 103.81% 107.27% 141.68% 56.85% 24.83% 16.86% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,404,810 2,432,157 2,453,437 2,490,249 3,543,981 3,263,816 2,453,601 -0.33%
NOSH 1,422,965 1,422,314 1,418,171 1,422,999 1,423,285 1,419,050 1,066,783 4.91%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.93% 7.63% 9.35% 6.94% 13.12% 14.65% 13.36% -
ROE 6.30% 8.42% 10.79% 8.07% 11.44% 14.62% 13.04% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 182.99 191.82 203.45 206.36 217.52 246.85 333.46 -9.50%
EPS 10.64 14.41 18.67 14.12 28.48 33.64 29.99 -15.84%
DPS 9.00 15.00 20.00 20.00 16.19 8.35 5.00 10.28%
NAPS 1.69 1.71 1.73 1.75 2.49 2.30 2.30 -5.00%
Adjusted Per Share Value based on latest NOSH - 1,422,999
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 181.18 189.84 200.76 204.32 215.42 243.73 247.52 -5.06%
EPS 10.53 14.26 18.42 13.98 28.21 33.21 22.26 -11.71%
DPS 8.92 14.80 19.76 19.80 16.04 8.25 3.75 15.52%
NAPS 1.6733 1.6923 1.7071 1.7327 2.4659 2.271 1.7072 -0.33%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.13 2.47 2.69 2.99 3.62 2.76 2.68 -
P/RPS 1.16 1.29 1.32 1.45 1.66 1.12 0.80 6.38%
P/EPS 20.02 17.15 14.41 21.18 12.71 8.21 8.94 14.36%
EY 4.99 5.83 6.94 4.72 7.87 12.19 11.19 -12.58%
DY 4.23 6.07 7.43 6.69 4.47 3.03 1.87 14.55%
P/NAPS 1.26 1.44 1.55 1.71 1.45 1.20 1.17 1.24%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 26/05/16 28/05/15 21/05/14 27/05/13 25/05/12 25/05/11 -
Price 2.10 2.34 2.68 3.04 3.51 3.19 3.13 -
P/RPS 1.15 1.22 1.32 1.47 1.61 1.29 0.94 3.41%
P/EPS 19.74 16.24 14.35 21.53 12.32 9.48 10.44 11.18%
EY 5.07 6.16 6.97 4.64 8.11 10.54 9.58 -10.05%
DY 4.29 6.41 7.46 6.58 4.61 2.62 1.60 17.84%
P/NAPS 1.24 1.37 1.55 1.74 1.41 1.39 1.36 -1.52%

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