Highlights

[MAGNUM] QoQ Quarter Result on 2015-06-30 [#2]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -34.09%    YoY -     -12.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 752,563 668,431 660,174 647,129 791,276 727,414 669,986 8.05%
  QoQ % 12.59% 1.25% 2.02% -18.22% 8.78% 8.57% -
  Horiz. % 112.33% 99.77% 98.54% 96.59% 118.10% 108.57% 100.00%
PBT 97,444 62,486 56,542 86,549 129,005 85,565 74,721 19.35%
  QoQ % 55.95% 10.51% -34.67% -32.91% 50.77% 14.51% -
  Horiz. % 130.41% 83.63% 75.67% 115.83% 172.65% 114.51% 100.00%
Tax -27,595 -22,000 -18,069 -25,808 -35,472 -24,358 -28,749 -2.69%
  QoQ % -25.43% -21.76% 29.99% 27.24% -45.63% 15.27% -
  Horiz. % 95.99% 76.52% 62.85% 89.77% 123.39% 84.73% 100.00%
NP 69,849 40,486 38,473 60,741 93,533 61,207 45,972 32.13%
  QoQ % 72.53% 5.23% -36.66% -35.06% 52.81% 33.14% -
  Horiz. % 151.94% 88.07% 83.69% 132.13% 203.46% 133.14% 100.00%
NP to SH 68,840 39,541 37,972 59,825 90,763 60,588 45,417 31.92%
  QoQ % 74.10% 4.13% -36.53% -34.09% 49.80% 33.40% -
  Horiz. % 151.57% 87.06% 83.61% 131.72% 199.84% 133.40% 100.00%
Tax Rate 28.32 % 35.21 % 31.96 % 29.82 % 27.50 % 28.47 % 38.48 % -18.47%
  QoQ % -19.57% 10.17% 7.18% 8.44% -3.41% -26.01% -
  Horiz. % 73.60% 91.50% 83.06% 77.49% 71.47% 73.99% 100.00%
Total Cost 682,714 627,945 621,701 586,388 697,743 666,207 624,014 6.17%
  QoQ % 8.72% 1.00% 6.02% -15.96% 4.73% 6.76% -
  Horiz. % 109.41% 100.63% 99.63% 93.97% 111.82% 106.76% 100.00%
Net Worth 2,432,157 2,400,703 2,390,829 2,449,976 2,453,437 2,453,359 2,441,163 -0.25%
  QoQ % 1.31% 0.41% -2.41% -0.14% 0.00% 0.50% -
  Horiz. % 99.63% 98.34% 97.94% 100.36% 100.50% 100.50% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 56,892 49,426 35,159 71,220 70,908 71,318 70,964 -13.69%
  QoQ % 15.11% 40.58% -50.63% 0.44% -0.57% 0.50% -
  Horiz. % 80.17% 69.65% 49.55% 100.36% 99.92% 100.50% 100.00%
Div Payout % 82.64 % 125.00 % 92.59 % 119.05 % 78.13 % 117.71 % 156.25 % -34.57%
  QoQ % -33.89% 35.00% -22.23% 52.37% -33.63% -24.67% -
  Horiz. % 52.89% 80.00% 59.26% 76.19% 50.00% 75.33% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,432,157 2,400,703 2,390,829 2,449,976 2,453,437 2,453,359 2,441,163 -0.25%
  QoQ % 1.31% 0.41% -2.41% -0.14% 0.00% 0.50% -
  Horiz. % 99.63% 98.34% 97.94% 100.36% 100.50% 100.50% 100.00%
NOSH 1,422,314 1,412,178 1,406,370 1,424,404 1,418,171 1,426,372 1,419,281 0.14%
  QoQ % 0.72% 0.41% -1.27% 0.44% -0.57% 0.50% -
  Horiz. % 100.21% 99.50% 99.09% 100.36% 99.92% 100.50% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.28 % 6.06 % 5.83 % 9.39 % 11.82 % 8.41 % 6.86 % 22.29%
  QoQ % 53.14% 3.95% -37.91% -20.56% 40.55% 22.59% -
  Horiz. % 135.28% 88.34% 84.99% 136.88% 172.30% 122.59% 100.00%
ROE 2.83 % 1.65 % 1.59 % 2.44 % 3.70 % 2.47 % 1.86 % 32.25%
  QoQ % 71.52% 3.77% -34.84% -34.05% 49.80% 32.80% -
  Horiz. % 152.15% 88.71% 85.48% 131.18% 198.92% 132.80% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 52.91 47.33 46.94 45.43 55.80 51.00 47.21 7.89%
  QoQ % 11.79% 0.83% 3.32% -18.58% 9.41% 8.03% -
  Horiz. % 112.07% 100.25% 99.43% 96.23% 118.20% 108.03% 100.00%
EPS 4.84 2.80 2.70 4.20 6.40 4.20 3.20 31.73%
  QoQ % 72.86% 3.70% -35.71% -34.38% 52.38% 31.25% -
  Horiz. % 151.25% 87.50% 84.38% 131.25% 200.00% 131.25% 100.00%
DPS 4.00 3.50 2.50 5.00 5.00 5.00 5.00 -13.81%
  QoQ % 14.29% 40.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 70.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7100 1.7000 1.7000 1.7200 1.7300 1.7200 1.7200 -0.39%
  QoQ % 0.59% 0.00% -1.16% -0.58% 0.58% 0.00% -
  Horiz. % 99.42% 98.84% 98.84% 100.00% 100.58% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 52.34 46.49 45.92 45.01 55.04 50.59 46.60 8.04%
  QoQ % 12.58% 1.24% 2.02% -18.22% 8.80% 8.56% -
  Horiz. % 112.32% 99.76% 98.54% 96.59% 118.11% 108.56% 100.00%
EPS 4.79 2.75 2.64 4.16 6.31 4.21 3.16 31.92%
  QoQ % 74.18% 4.17% -36.54% -34.07% 49.88% 33.23% -
  Horiz. % 151.58% 87.03% 83.54% 131.65% 199.68% 133.23% 100.00%
DPS 3.96 3.44 2.45 4.95 4.93 4.96 4.94 -13.69%
  QoQ % 15.12% 40.41% -50.51% 0.41% -0.60% 0.40% -
  Horiz. % 80.16% 69.64% 49.60% 100.20% 99.80% 100.40% 100.00%
NAPS 1.6916 1.6698 1.6629 1.7040 1.7064 1.7064 1.6979 -0.25%
  QoQ % 1.31% 0.41% -2.41% -0.14% 0.00% 0.50% -
  Horiz. % 99.63% 98.35% 97.94% 100.36% 100.50% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.4700 2.5100 2.5600 2.6500 2.6900 2.7300 3.0000 -
P/RPS 4.67 5.30 5.45 5.83 4.82 5.35 6.36 -18.59%
  QoQ % -11.89% -2.75% -6.52% 20.95% -9.91% -15.88% -
  Horiz. % 73.43% 83.33% 85.69% 91.67% 75.79% 84.12% 100.00%
P/EPS 51.03 89.64 94.81 63.10 42.03 64.27 93.75 -33.31%
  QoQ % -43.07% -5.45% 50.25% 50.13% -34.60% -31.45% -
  Horiz. % 54.43% 95.62% 101.13% 67.31% 44.83% 68.55% 100.00%
EY 1.96 1.12 1.05 1.58 2.38 1.56 1.07 49.65%
  QoQ % 75.00% 6.67% -33.54% -33.61% 52.56% 45.79% -
  Horiz. % 183.18% 104.67% 98.13% 147.66% 222.43% 145.79% 100.00%
DY 1.62 1.39 0.98 1.89 1.86 1.83 1.67 -2.00%
  QoQ % 16.55% 41.84% -48.15% 1.61% 1.64% 9.58% -
  Horiz. % 97.01% 83.23% 58.68% 113.17% 111.38% 109.58% 100.00%
P/NAPS 1.44 1.48 1.51 1.54 1.55 1.59 1.74 -11.84%
  QoQ % -2.70% -1.99% -1.95% -0.65% -2.52% -8.62% -
  Horiz. % 82.76% 85.06% 86.78% 88.51% 89.08% 91.38% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 20/11/15 19/08/15 28/05/15 13/02/15 27/11/14 -
Price 2.3400 2.5500 2.7000 2.5900 2.6800 2.7600 2.9100 -
P/RPS 4.42 5.39 5.75 5.70 4.80 5.41 6.16 -19.84%
  QoQ % -18.00% -6.26% 0.88% 18.75% -11.28% -12.18% -
  Horiz. % 71.75% 87.50% 93.34% 92.53% 77.92% 87.82% 100.00%
P/EPS 48.35 91.07 100.00 61.67 41.88 64.98 90.94 -34.35%
  QoQ % -46.91% -8.93% 62.15% 47.25% -35.55% -28.55% -
  Horiz. % 53.17% 100.14% 109.96% 67.81% 46.05% 71.45% 100.00%
EY 2.07 1.10 1.00 1.62 2.39 1.54 1.10 52.36%
  QoQ % 88.18% 10.00% -38.27% -32.22% 55.19% 40.00% -
  Horiz. % 188.18% 100.00% 90.91% 147.27% 217.27% 140.00% 100.00%
DY 1.71 1.37 0.93 1.93 1.87 1.81 1.72 -0.39%
  QoQ % 24.82% 47.31% -51.81% 3.21% 3.31% 5.23% -
  Horiz. % 99.42% 79.65% 54.07% 112.21% 108.72% 105.23% 100.00%
P/NAPS 1.37 1.50 1.59 1.51 1.55 1.60 1.69 -13.05%
  QoQ % -8.67% -5.66% 5.30% -2.58% -3.13% -5.33% -
  Horiz. % 81.07% 88.76% 94.08% 89.35% 91.72% 94.67% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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!
PARTNERS & BROKERS