Highlights

[MAGNUM] QoQ Quarter Result on 2020-06-30 [#2]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -142.57%    YoY -     -131.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 50,554 609,544 630,932 652,104 666,403 756,246 724,405 -83.08%
  QoQ % -91.71% -3.39% -3.25% -2.15% -11.88% 4.40% -
  Horiz. % 6.98% 84.14% 87.10% 90.02% 91.99% 104.40% 100.00%
PBT -24,732 77,533 79,965 70,823 104,640 87,779 104,946 -
  QoQ % -131.90% -3.04% 12.91% -32.32% 19.21% -16.36% -
  Horiz. % -23.57% 73.88% 76.20% 67.49% 99.71% 83.64% 100.00%
Tax 636 -21,469 -24,724 -21,148 -29,360 -26,832 -32,120 -
  QoQ % 102.96% 13.17% -16.91% 27.97% -9.42% 16.46% -
  Horiz. % -1.98% 66.84% 76.97% 65.84% 91.41% 83.54% 100.00%
NP -24,096 56,064 55,241 49,675 75,280 60,947 72,826 -
  QoQ % -142.98% 1.49% 11.20% -34.01% 23.52% -16.31% -
  Horiz. % -33.09% 76.98% 75.85% 68.21% 103.37% 83.69% 100.00%
NP to SH -23,665 55,593 56,288 48,008 74,422 60,007 72,267 -
  QoQ % -142.57% -1.23% 17.25% -35.49% 24.02% -16.96% -
  Horiz. % -32.75% 76.93% 77.89% 66.43% 102.98% 83.04% 100.00%
Tax Rate - % 27.69 % 30.92 % 29.86 % 28.06 % 30.57 % 30.61 % -
  QoQ % 0.00% -10.45% 3.55% 6.41% -8.21% -0.13% -
  Horiz. % 0.00% 90.46% 101.01% 97.55% 91.67% 99.87% 100.00%
Total Cost 74,650 553,480 575,691 602,429 591,123 695,299 651,579 -76.44%
  QoQ % -86.51% -3.86% -4.44% 1.91% -14.98% 6.71% -
  Horiz. % 11.46% 84.94% 88.35% 92.46% 90.72% 106.71% 100.00%
Net Worth 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 2,461,712 2,376,334 1.59%
  QoQ % -2.29% 0.57% 1.16% -1.15% 0.58% 3.59% -
  Horiz. % 102.40% 104.79% 104.19% 102.99% 104.19% 103.59% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 29,028 35,573 42,688 56,918 71,147 56,918 56,918 -36.19%
  QoQ % -18.40% -16.67% -25.00% -20.00% 25.00% 0.00% -
  Horiz. % 51.00% 62.50% 75.00% 100.00% 125.00% 100.00% 100.00%
Div Payout % - % 63.99 % 75.84 % 118.56 % 95.60 % 94.85 % 78.76 % -
  QoQ % 0.00% -15.62% -36.03% 24.02% 0.79% 20.43% -
  Horiz. % 0.00% 81.25% 96.29% 150.53% 121.38% 120.43% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,433,253 2,490,171 2,475,941 2,447,482 2,475,941 2,461,712 2,376,334 1.59%
  QoQ % -2.29% 0.57% 1.16% -1.15% 0.58% 3.59% -
  Horiz. % 102.40% 104.79% 104.19% 102.99% 104.19% 103.59% 100.00%
NOSH 1,422,955 1,422,955 1,422,955 1,422,955 1,422,955 1,422,955 1,422,955 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -47.66 % 9.20 % 8.76 % 7.62 % 11.30 % 8.06 % 10.05 % -
  QoQ % -618.04% 5.02% 14.96% -32.57% 40.20% -19.80% -
  Horiz. % -474.23% 91.54% 87.16% 75.82% 112.44% 80.20% 100.00%
ROE -0.97 % 2.23 % 2.27 % 1.96 % 3.01 % 2.44 % 3.04 % -
  QoQ % -143.50% -1.76% 15.82% -34.88% 23.36% -19.74% -
  Horiz. % -31.91% 73.36% 74.67% 64.47% 99.01% 80.26% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.55 42.84 44.34 45.83 46.83 53.15 50.91 -83.09%
  QoQ % -91.71% -3.38% -3.25% -2.14% -11.89% 4.40% -
  Horiz. % 6.97% 84.15% 87.09% 90.02% 91.99% 104.40% 100.00%
EPS -1.67 3.91 3.96 3.37 5.23 4.22 5.08 -
  QoQ % -142.71% -1.26% 17.51% -35.56% 23.93% -16.93% -
  Horiz. % -32.87% 76.97% 77.95% 66.34% 102.95% 83.07% 100.00%
DPS 2.04 2.50 3.00 4.00 5.00 4.00 4.00 -36.19%
  QoQ % -18.40% -16.67% -25.00% -20.00% 25.00% 0.00% -
  Horiz. % 51.00% 62.50% 75.00% 100.00% 125.00% 100.00% 100.00%
NAPS 1.7100 1.7500 1.7400 1.7200 1.7400 1.7300 1.6700 1.59%
  QoQ % -2.29% 0.57% 1.16% -1.15% 0.58% 3.59% -
  Horiz. % 102.40% 104.79% 104.19% 102.99% 104.19% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.52 42.40 43.88 45.36 46.35 52.60 50.38 -83.06%
  QoQ % -91.70% -3.37% -3.26% -2.14% -11.88% 4.41% -
  Horiz. % 6.99% 84.16% 87.10% 90.04% 92.00% 104.41% 100.00%
EPS -1.65 3.87 3.92 3.34 5.18 4.17 5.03 -
  QoQ % -142.64% -1.28% 17.37% -35.52% 24.22% -17.10% -
  Horiz. % -32.80% 76.94% 77.93% 66.40% 102.98% 82.90% 100.00%
DPS 2.02 2.47 2.97 3.96 4.95 3.96 3.96 -36.18%
  QoQ % -18.22% -16.84% -25.00% -20.00% 25.00% 0.00% -
  Horiz. % 51.01% 62.37% 75.00% 100.00% 125.00% 100.00% 100.00%
NAPS 1.6924 1.7320 1.7221 1.7023 1.7221 1.7122 1.6528 1.59%
  QoQ % -2.29% 0.57% 1.16% -1.15% 0.58% 3.59% -
  Horiz. % 102.40% 104.79% 104.19% 102.99% 104.19% 103.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.2000 1.9000 2.5700 2.8300 2.6600 2.3800 1.9500 -
P/RPS 61.92 4.44 5.80 6.18 5.68 4.48 3.83 540.46%
  QoQ % 1,294.59% -23.45% -6.15% 8.80% 26.79% 16.97% -
  Horiz. % 1,616.71% 115.93% 151.44% 161.36% 148.30% 116.97% 100.00%
P/EPS -132.28 48.63 64.97 83.88 50.86 56.44 38.40 -
  QoQ % -372.01% -25.15% -22.54% 64.92% -9.89% 46.98% -
  Horiz. % -344.48% 126.64% 169.19% 218.44% 132.45% 146.98% 100.00%
EY -0.76 2.06 1.54 1.19 1.97 1.77 2.60 -
  QoQ % -136.89% 33.77% 29.41% -39.59% 11.30% -31.92% -
  Horiz. % -29.23% 79.23% 59.23% 45.77% 75.77% 68.08% 100.00%
DY 0.93 1.32 1.17 1.41 1.88 1.68 2.05 -40.99%
  QoQ % -29.55% 12.82% -17.02% -25.00% 11.90% -18.05% -
  Horiz. % 45.37% 64.39% 57.07% 68.78% 91.71% 81.95% 100.00%
P/NAPS 1.29 1.09 1.48 1.65 1.53 1.38 1.17 6.73%
  QoQ % 18.35% -26.35% -10.30% 7.84% 10.87% 17.95% -
  Horiz. % 110.26% 93.16% 126.50% 141.03% 130.77% 117.95% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 22/05/20 26/02/20 19/11/19 22/08/19 28/05/19 21/02/19 -
Price 2.1800 2.1800 2.5300 2.7500 2.7800 2.3100 2.3200 -
P/RPS 61.36 5.09 5.71 6.00 5.94 4.35 4.56 466.63%
  QoQ % 1,105.50% -10.86% -4.83% 1.01% 36.55% -4.61% -
  Horiz. % 1,345.61% 111.62% 125.22% 131.58% 130.26% 95.39% 100.00%
P/EPS -131.08 55.80 63.96 81.51 53.15 54.78 45.68 -
  QoQ % -334.91% -12.76% -21.53% 53.36% -2.98% 19.92% -
  Horiz. % -286.95% 122.15% 140.02% 178.44% 116.35% 119.92% 100.00%
EY -0.76 1.79 1.56 1.23 1.88 1.83 2.19 -
  QoQ % -142.46% 14.74% 26.83% -34.57% 2.73% -16.44% -
  Horiz. % -34.70% 81.74% 71.23% 56.16% 85.84% 83.56% 100.00%
DY 0.94 1.15 1.19 1.45 1.80 1.73 1.72 -33.18%
  QoQ % -18.26% -3.36% -17.93% -19.44% 4.05% 0.58% -
  Horiz. % 54.65% 66.86% 69.19% 84.30% 104.65% 100.58% 100.00%
P/NAPS 1.27 1.25 1.45 1.60 1.60 1.34 1.39 -5.85%
  QoQ % 1.60% -13.79% -9.37% 0.00% 19.40% -3.60% -
  Horiz. % 91.37% 89.93% 104.32% 115.11% 115.11% 96.40% 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
 
 

394  406  616  1031 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.195-0.035 
 IRIS 0.285+0.02 
 KGROUP 0.060.00 
 AT 0.0850.00 
 LUSTER 0.19-0.005 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 DSONIC-WA 0.245+0.035 

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