Highlights

[MAGNUM] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     196.14%    YoY -     -0.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 712,352 2,649,207 1,974,121 1,317,667 697,084 2,659,344 2,025,530 -50.21%
  QoQ % -73.11% 34.20% 49.82% 89.03% -73.79% 31.29% -
  Horiz. % 35.17% 130.79% 97.46% 65.05% 34.41% 131.29% 100.00%
PBT 79,935 306,776 220,309 133,424 46,017 284,490 209,958 -47.50%
  QoQ % -73.94% 39.25% 65.12% 189.95% -83.82% 35.50% -
  Horiz. % 38.07% 146.11% 104.93% 63.55% 21.92% 135.50% 100.00%
Tax -24,200 -97,319 -64,184 -41,280 -14,644 -91,568 -61,654 -46.42%
  QoQ % 75.13% -51.63% -55.48% -181.89% 84.01% -48.52% -
  Horiz. % 39.25% 157.85% 104.10% 66.95% 23.75% 148.52% 100.00%
NP 55,735 209,457 156,125 92,144 31,373 192,922 148,304 -47.95%
  QoQ % -73.39% 34.16% 69.44% 193.70% -83.74% 30.09% -
  Horiz. % 37.58% 141.23% 105.27% 62.13% 21.15% 130.09% 100.00%
NP to SH 54,937 206,620 153,812 90,529 30,570 189,656 145,699 -47.84%
  QoQ % -73.41% 34.33% 69.90% 196.14% -83.88% 30.17% -
  Horiz. % 37.71% 141.81% 105.57% 62.13% 20.98% 130.17% 100.00%
Tax Rate 30.27 % 31.72 % 29.13 % 30.94 % 31.82 % 32.19 % 29.36 % 2.06%
  QoQ % -4.57% 8.89% -5.85% -2.77% -1.15% 9.64% -
  Horiz. % 103.10% 108.04% 99.22% 105.38% 108.38% 109.64% 100.00%
Total Cost 656,617 2,439,750 1,817,996 1,225,523 665,711 2,466,422 1,877,226 -50.39%
  QoQ % -73.09% 34.20% 48.34% 84.09% -73.01% 31.39% -
  Horiz. % 34.98% 129.97% 96.84% 65.28% 35.46% 131.39% 100.00%
Net Worth 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,418,831 1.57%
  QoQ % -0.00% -0.57% 1.16% 2.37% -0.59% 0.01% -
  Horiz. % 102.36% 102.36% 102.95% 101.77% 99.42% 100.01% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 56,918 156,525 99,607 42,688 - 184,991 142,284 -45.74%
  QoQ % -63.64% 57.14% 133.33% 0.00% 0.00% 30.02% -
  Horiz. % 40.00% 110.01% 70.01% 30.00% 0.00% 130.02% 100.00%
Div Payout % 103.61 % 75.76 % 64.76 % 47.15 % - % 97.54 % 97.66 % 4.03%
  QoQ % 36.76% 16.99% 37.35% 0.00% 0.00% -0.12% -
  Horiz. % 106.09% 77.58% 66.31% 48.28% 0.00% 99.88% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,418,831 1.57%
  QoQ % -0.00% -0.57% 1.16% 2.37% -0.59% 0.01% -
  Horiz. % 102.36% 102.36% 102.95% 101.77% 99.42% 100.01% 100.00%
NOSH 1,422,955 1,422,960 1,422,962 1,422,960 1,422,965 1,423,015 1,422,841 0.01%
  QoQ % -0.00% -0.00% 0.00% -0.00% -0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.82 % 7.91 % 7.91 % 6.99 % 4.50 % 7.25 % 7.32 % 4.51%
  QoQ % -1.14% 0.00% 13.16% 55.33% -37.93% -0.96% -
  Horiz. % 106.83% 108.06% 108.06% 95.49% 61.48% 99.04% 100.00%
ROE 2.22 % 8.35 % 6.18 % 3.68 % 1.27 % 7.84 % 6.02 % -48.61%
  QoQ % -73.41% 35.11% 67.93% 189.76% -83.80% 30.23% -
  Horiz. % 36.88% 138.70% 102.66% 61.13% 21.10% 130.23% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 50.06 186.18 138.73 92.60 48.99 186.88 142.36 -50.21%
  QoQ % -73.11% 34.20% 49.82% 89.02% -73.79% 31.27% -
  Horiz. % 35.16% 130.78% 97.45% 65.05% 34.41% 131.27% 100.00%
EPS 3.86 14.52 10.81 6.36 2.15 13.33 10.24 -47.85%
  QoQ % -73.42% 34.32% 69.97% 195.81% -83.87% 30.18% -
  Horiz. % 37.70% 141.80% 105.57% 62.11% 21.00% 130.18% 100.00%
DPS 4.00 11.00 7.00 3.00 0.00 13.00 10.00 -45.74%
  QoQ % -63.64% 57.14% 133.33% 0.00% 0.00% 30.00% -
  Horiz. % 40.00% 110.00% 70.00% 30.00% 0.00% 130.00% 100.00%
NAPS 1.7400 1.7400 1.7500 1.7300 1.6900 1.7000 1.7000 1.56%
  QoQ % 0.00% -0.57% 1.16% 2.37% -0.59% 0.00% -
  Horiz. % 102.35% 102.35% 102.94% 101.76% 99.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 49.55 184.26 137.31 91.65 48.48 184.97 140.88 -50.20%
  QoQ % -73.11% 34.19% 49.82% 89.05% -73.79% 31.30% -
  Horiz. % 35.17% 130.79% 97.47% 65.06% 34.41% 131.30% 100.00%
EPS 3.82 14.37 10.70 6.30 2.13 13.19 10.13 -47.84%
  QoQ % -73.42% 34.30% 69.84% 195.77% -83.85% 30.21% -
  Horiz. % 37.71% 141.86% 105.63% 62.19% 21.03% 130.21% 100.00%
DPS 3.96 10.89 6.93 2.97 0.00 12.87 9.90 -45.74%
  QoQ % -63.64% 57.14% 133.33% 0.00% 0.00% 30.00% -
  Horiz. % 40.00% 110.00% 70.00% 30.00% 0.00% 130.00% 100.00%
NAPS 1.7221 1.7221 1.7320 1.7122 1.6726 1.6826 1.6824 1.57%
  QoQ % 0.00% -0.57% 1.16% 2.37% -0.59% 0.01% -
  Horiz. % 102.36% 102.36% 102.95% 101.77% 99.42% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.8300 1.7400 1.8100 1.7300 2.1300 2.1700 2.2600 -
P/RPS 3.66 0.93 1.30 1.87 4.35 1.16 1.59 74.43%
  QoQ % 293.55% -28.46% -30.48% -57.01% 275.00% -27.04% -
  Horiz. % 230.19% 58.49% 81.76% 117.61% 273.58% 72.96% 100.00%
P/EPS 47.40 11.98 16.74 27.19 99.15 16.28 22.07 66.54%
  QoQ % 295.66% -28.43% -38.43% -72.58% 509.03% -26.23% -
  Horiz. % 214.77% 54.28% 75.85% 123.20% 449.25% 73.77% 100.00%
EY 2.11 8.35 5.97 3.68 1.01 6.14 4.53 -39.94%
  QoQ % -74.73% 39.87% 62.23% 264.36% -83.55% 35.54% -
  Horiz. % 46.58% 184.33% 131.79% 81.24% 22.30% 135.54% 100.00%
DY 2.19 6.32 3.87 1.73 0.00 5.99 4.42 -37.41%
  QoQ % -65.35% 63.31% 123.70% 0.00% 0.00% 35.52% -
  Horiz. % 49.55% 142.99% 87.56% 39.14% 0.00% 135.52% 100.00%
P/NAPS 1.05 1.00 1.03 1.00 1.26 1.28 1.33 -14.59%
  QoQ % 5.00% -2.91% 3.00% -20.63% -1.56% -3.76% -
  Horiz. % 78.95% 75.19% 77.44% 75.19% 94.74% 96.24% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 27/02/18 29/11/17 23/08/17 19/05/17 23/02/17 24/11/16 -
Price 2.1200 1.9800 1.7100 1.7100 2.1000 2.1900 2.2900 -
P/RPS 4.23 1.06 1.23 1.85 4.29 1.17 1.61 90.52%
  QoQ % 299.06% -13.82% -33.51% -56.88% 266.67% -27.33% -
  Horiz. % 262.73% 65.84% 76.40% 114.91% 266.46% 72.67% 100.00%
P/EPS 54.91 13.64 15.82 26.88 97.75 16.43 22.36 82.12%
  QoQ % 302.57% -13.78% -41.15% -72.50% 494.95% -26.52% -
  Horiz. % 245.57% 61.00% 70.75% 120.21% 437.16% 73.48% 100.00%
EY 1.82 7.33 6.32 3.72 1.02 6.09 4.47 -45.10%
  QoQ % -75.17% 15.98% 69.89% 264.71% -83.25% 36.24% -
  Horiz. % 40.72% 163.98% 141.39% 83.22% 22.82% 136.24% 100.00%
DY 1.89 5.56 4.09 1.75 0.00 5.94 4.37 -42.84%
  QoQ % -66.01% 35.94% 133.71% 0.00% 0.00% 35.93% -
  Horiz. % 43.25% 127.23% 93.59% 40.05% 0.00% 135.93% 100.00%
P/NAPS 1.22 1.14 0.98 0.99 1.24 1.29 1.35 -6.53%
  QoQ % 7.02% 16.33% -1.01% -20.16% -3.88% -4.44% -
  Horiz. % 90.37% 84.44% 72.59% 73.33% 91.85% 95.56% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

269  518  642  990 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.34+0.045 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.975+0.13 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 INIX 0.34+0.075 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS