Highlights

[MAGNUM] YoY Quarter Result on 2017-03-31 [#1]

Stock [MAGNUM]: MAGNUM BERHAD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -32.18%    YoY -     -55.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 697,084 752,563 791,276 792,545 847,425 905,889 945,376 -4.95%
  YoY % -7.37% -4.89% -0.16% -6.48% -6.45% -4.18% -
  Horiz. % 73.74% 79.60% 83.70% 83.83% 89.64% 95.82% 100.00%
PBT 46,017 97,444 129,005 118,848 157,968 118,157 167,081 -19.32%
  YoY % -52.78% -24.46% 8.55% -24.76% 33.69% -29.28% -
  Horiz. % 27.54% 58.32% 77.21% 71.13% 94.55% 70.72% 100.00%
Tax -14,644 -27,595 -35,472 -34,182 -4,020 -32,880 -31,689 -12.06%
  YoY % 46.93% 22.21% -3.77% -750.30% 87.77% -3.76% -
  Horiz. % 46.21% 87.08% 111.94% 107.87% 12.69% 103.76% 100.00%
NP 31,373 69,849 93,533 84,666 153,948 85,277 135,392 -21.61%
  YoY % -55.08% -25.32% 10.47% -45.00% 80.53% -37.01% -
  Horiz. % 23.17% 51.59% 69.08% 62.53% 113.71% 62.99% 100.00%
NP to SH 30,570 68,840 90,763 82,534 149,445 83,724 88,094 -16.16%
  YoY % -55.59% -24.15% 9.97% -44.77% 78.50% -4.96% -
  Horiz. % 34.70% 78.14% 103.03% 93.69% 169.64% 95.04% 100.00%
Tax Rate 31.82 % 28.32 % 27.50 % 28.76 % 2.54 % 27.83 % 18.97 % 8.99%
  YoY % 12.36% 2.98% -4.38% 1,032.28% -90.87% 46.71% -
  Horiz. % 167.74% 149.29% 144.97% 151.61% 13.39% 146.71% 100.00%
Total Cost 665,711 682,714 697,743 707,879 693,477 820,612 809,984 -3.21%
  YoY % -2.49% -2.15% -1.43% 2.08% -15.49% 1.31% -
  Horiz. % 82.19% 84.29% 86.14% 87.39% 85.62% 101.31% 100.00%
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%
  YoY % -1.12% -0.87% -1.48% -29.73% 8.58% 33.02% -
  Horiz. % 98.01% 99.13% 99.99% 101.49% 144.44% 133.02% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 56,892 70,908 71,149 71,164 - - -
  YoY % 0.00% -19.77% -0.34% -0.02% 0.00% 0.00% -
  Horiz. % 0.00% 79.95% 99.64% 99.98% 100.00% - -
Div Payout % - % 82.64 % 78.13 % 86.21 % 47.62 % - % - % -
  YoY % 0.00% 5.77% -9.37% 81.04% 0.00% 0.00% -
  Horiz. % 0.00% 173.54% 164.07% 181.04% 100.00% - -
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%
  YoY % -1.12% -0.87% -1.48% -29.73% 8.58% 33.02% -
  Horiz. % 98.01% 99.13% 99.99% 101.49% 144.44% 133.02% 100.00%
NOSH 1,422,965 1,422,314 1,418,171 1,422,999 1,423,285 1,419,050 1,066,783 4.91%
  YoY % 0.05% 0.29% -0.34% -0.02% 0.30% 33.02% -
  Horiz. % 133.39% 133.33% 132.94% 133.39% 133.42% 133.02% 100.00%
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 4.50 % 9.28 % 11.82 % 10.68 % 18.17 % 9.41 % 14.32 % -17.53%
  YoY % -51.51% -21.49% 10.67% -41.22% 93.09% -34.29% -
  Horiz. % 31.42% 64.80% 82.54% 74.58% 126.89% 65.71% 100.00%
ROE 1.27 % 2.83 % 3.70 % 3.31 % 4.22 % 2.57 % 3.59 % -15.89%
  YoY % -55.12% -23.51% 11.78% -21.56% 64.20% -28.41% -
  Horiz. % 35.38% 78.83% 103.06% 92.20% 117.55% 71.59% 100.00%
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 48.99 52.91 55.80 55.70 59.54 63.84 88.62 -9.40%
  YoY % -7.41% -5.18% 0.18% -6.45% -6.74% -27.96% -
  Horiz. % 55.28% 59.70% 62.97% 62.85% 67.19% 72.04% 100.00%
EPS 2.15 4.84 6.40 5.80 10.50 5.90 8.30 -20.14%
  YoY % -55.58% -24.38% 10.34% -44.76% 77.97% -28.92% -
  Horiz. % 25.90% 58.31% 77.11% 69.88% 126.51% 71.08% 100.00%
DPS 0.00 4.00 5.00 5.00 5.00 0.00 0.00 -
  YoY % 0.00% -20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.00% 100.00% 100.00% 100.00% - -
NAPS 1.6900 1.7100 1.7300 1.7500 2.4900 2.3000 2.3000 -5.00%
  YoY % -1.17% -1.16% -1.14% -29.72% 8.26% 0.00% -
  Horiz. % 73.48% 74.35% 75.22% 76.09% 108.26% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 48.48 52.34 55.04 55.12 58.94 63.01 65.75 -4.95%
  YoY % -7.37% -4.91% -0.15% -6.48% -6.46% -4.17% -
  Horiz. % 73.73% 79.60% 83.71% 83.83% 89.64% 95.83% 100.00%
EPS 2.13 4.79 6.31 5.74 10.39 5.82 6.13 -16.14%
  YoY % -55.53% -24.09% 9.93% -44.75% 78.52% -5.06% -
  Horiz. % 34.75% 78.14% 102.94% 93.64% 169.49% 94.94% 100.00%
DPS 0.00 3.96 4.93 4.95 4.95 0.00 0.00 -
  YoY % 0.00% -19.68% -0.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.00% 99.60% 100.00% 100.00% - -
NAPS 1.6726 1.6916 1.7064 1.7320 2.4650 2.2701 1.7066 -0.33%
  YoY % -1.12% -0.87% -1.48% -29.74% 8.59% 33.02% -
  Horiz. % 98.01% 99.12% 99.99% 101.49% 144.44% 133.02% 100.00%
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 2.1300 2.4700 2.6900 2.9900 3.6200 2.7600 2.6800 -
P/RPS 4.35 4.67 4.82 5.37 6.08 4.32 3.02 6.26%
  YoY % -6.85% -3.11% -10.24% -11.68% 40.74% 43.05% -
  Horiz. % 144.04% 154.64% 159.60% 177.81% 201.32% 143.05% 100.00%
P/EPS 99.15 51.03 42.03 51.55 34.48 46.78 32.45 20.44%
  YoY % 94.30% 21.41% -18.47% 49.51% -26.29% 44.16% -
  Horiz. % 305.55% 157.26% 129.52% 158.86% 106.26% 144.16% 100.00%
EY 1.01 1.96 2.38 1.94 2.90 2.14 3.08 -16.94%
  YoY % -48.47% -17.65% 22.68% -33.10% 35.51% -30.52% -
  Horiz. % 32.79% 63.64% 77.27% 62.99% 94.16% 69.48% 100.00%
DY 0.00 1.62 1.86 1.67 1.38 0.00 0.00 -
  YoY % 0.00% -12.90% 11.38% 21.01% 0.00% 0.00% -
  Horiz. % 0.00% 117.39% 134.78% 121.01% 100.00% - -
P/NAPS 1.26 1.44 1.55 1.71 1.45 1.20 1.17 1.24%
  YoY % -12.50% -7.10% -9.36% 17.93% 20.83% 2.56% -
  Horiz. % 107.69% 123.08% 132.48% 146.15% 123.93% 102.56% 100.00%
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 2.1000 2.3400 2.6800 3.0400 3.5100 3.1900 3.1300 -
P/RPS 4.29 4.42 4.80 5.46 5.90 5.00 3.53 3.30%
  YoY % -2.94% -7.92% -12.09% -7.46% 18.00% 41.64% -
  Horiz. % 121.53% 125.21% 135.98% 154.67% 167.14% 141.64% 100.00%
P/EPS 97.75 48.35 41.88 52.41 33.43 54.07 37.90 17.09%
  YoY % 102.17% 15.45% -20.09% 56.78% -38.17% 42.66% -
  Horiz. % 257.92% 127.57% 110.50% 138.28% 88.21% 142.66% 100.00%
EY 1.02 2.07 2.39 1.91 2.99 1.85 2.64 -14.65%
  YoY % -50.72% -13.39% 25.13% -36.12% 61.62% -29.92% -
  Horiz. % 38.64% 78.41% 90.53% 72.35% 113.26% 70.08% 100.00%
DY 0.00 1.71 1.87 1.64 1.42 0.00 0.00 -
  YoY % 0.00% -8.56% 14.02% 15.49% 0.00% 0.00% -
  Horiz. % 0.00% 120.42% 131.69% 115.49% 100.00% - -
P/NAPS 1.24 1.37 1.55 1.74 1.41 1.39 1.36 -1.53%
  YoY % -9.49% -11.61% -10.92% 23.40% 1.44% 2.21% -
  Horiz. % 91.18% 100.74% 113.97% 127.94% 103.68% 102.21% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

368  349  483  642 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.25+0.015 
 MTOUCHE 0.23-0.045 
 DNEX 0.50+0.03 
 MLAB 0.22+0.01 
 SIGGAS 1.11+0.01 
 UMWOG 0.335+0.005 
 STRAITS-WA 0.155+0.02 
 PTRANS 0.32+0.015 
 KRONO 1.02+0.085 
 MBSB 1.29+0.02 
Partners & Brokers