Highlights

[MAGNUM] QoQ Quarter Result on 2011-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -9.96%    YoY -     -27.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 758,638 905,889 911,465 819,968 865,572 945,376 894,455 -10.41%
  QoQ % -16.25% -0.61% 11.16% -5.27% -8.44% 5.69% -
  Horiz. % 84.82% 101.28% 101.90% 91.67% 96.77% 105.69% 100.00%
PBT 104,605 118,157 276,208 97,478 132,935 167,081 146,603 -20.17%
  QoQ % -11.47% -57.22% 183.35% -26.67% -20.44% 13.97% -
  Horiz. % 71.35% 80.60% 188.41% 66.49% 90.68% 113.97% 100.00%
Tax 26,616 -32,880 -14,416 -33,507 -30,765 -31,689 -29,286 -
  QoQ % 180.95% -128.08% 56.98% -8.91% 2.92% -8.21% -
  Horiz. % -90.88% 112.27% 49.22% 114.41% 105.05% 108.21% 100.00%
NP 131,221 85,277 261,792 63,971 102,170 135,392 117,317 7.76%
  QoQ % 53.88% -67.43% 309.24% -37.39% -24.54% 15.41% -
  Horiz. % 111.85% 72.69% 223.15% 54.53% 87.09% 115.41% 100.00%
NP to SH 134,624 83,724 261,133 62,755 69,694 88,094 85,210 35.69%
  QoQ % 60.79% -67.94% 316.12% -9.96% -20.89% 3.38% -
  Horiz. % 157.99% 98.26% 306.46% 73.65% 81.79% 103.38% 100.00%
Tax Rate -25.44 % 27.83 % 5.22 % 34.37 % 23.14 % 18.97 % 19.98 % -
  QoQ % -191.41% 433.14% -84.81% 48.53% 21.98% -5.06% -
  Horiz. % -127.33% 139.29% 26.13% 172.02% 115.82% 94.94% 100.00%
Total Cost 627,417 820,612 649,673 755,997 763,402 809,984 777,138 -13.31%
  QoQ % -23.54% 26.31% -14.06% -0.97% -5.75% 4.23% -
  Horiz. % 80.73% 105.59% 83.60% 97.28% 98.23% 104.23% 100.00%
Net Worth 3,379,921 3,263,816 2,550,362 2,504,839 2,869,923 2,453,601 2,157,658 34.92%
  QoQ % 3.56% 27.97% 1.82% -12.72% 16.97% 13.72% -
  Horiz. % 156.65% 151.27% 118.20% 116.09% 133.01% 113.72% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 63,759 - 54,769 - 53,941 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 118.20% 0.00% 101.54% 0.00% 100.00%
Div Payout % - % - % 24.42 % - % 78.59 % - % 63.30 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.58% 0.00% 124.15% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,379,921 3,263,816 2,550,362 2,504,839 2,869,923 2,453,601 2,157,658 34.92%
  QoQ % 3.56% 27.97% 1.82% -12.72% 16.97% 13.72% -
  Horiz. % 156.65% 151.27% 118.20% 116.09% 133.01% 113.72% 100.00%
NOSH 1,432,170 1,419,050 1,275,181 1,240,019 1,095,390 1,066,783 1,078,829 20.81%
  QoQ % 0.92% 11.28% 2.84% 13.20% 2.68% -1.12% -
  Horiz. % 132.75% 131.54% 118.20% 114.94% 101.54% 98.88% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.30 % 9.41 % 28.72 % 7.80 % 11.80 % 14.32 % 13.12 % 20.27%
  QoQ % 83.85% -67.24% 268.21% -33.90% -17.60% 9.15% -
  Horiz. % 131.86% 71.72% 218.90% 59.45% 89.94% 109.15% 100.00%
ROE 3.98 % 2.57 % 10.24 % 2.51 % 2.43 % 3.59 % 3.95 % 0.51%
  QoQ % 54.86% -74.90% 307.97% 3.29% -32.31% -9.11% -
  Horiz. % 100.76% 65.06% 259.24% 63.54% 61.52% 90.89% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.97 63.84 71.48 66.13 79.02 88.62 82.91 -25.84%
  QoQ % -17.03% -10.69% 8.09% -16.31% -10.83% 6.89% -
  Horiz. % 63.89% 77.00% 86.21% 79.76% 95.31% 106.89% 100.00%
EPS 9.40 5.90 19.60 5.20 6.30 8.30 7.90 12.30%
  QoQ % 59.32% -69.90% 276.92% -17.46% -24.10% 5.06% -
  Horiz. % 118.99% 74.68% 248.10% 65.82% 79.75% 105.06% 100.00%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 2.3600 2.3000 2.0000 2.0200 2.6200 2.3000 2.0000 11.68%
  QoQ % 2.61% 15.00% -0.99% -22.90% 13.91% 15.00% -
  Horiz. % 118.00% 115.00% 100.00% 101.00% 131.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.77 63.01 63.40 57.03 60.20 65.75 62.21 -10.40%
  QoQ % -16.25% -0.62% 11.17% -5.27% -8.44% 5.69% -
  Horiz. % 84.83% 101.29% 101.91% 91.67% 96.77% 105.69% 100.00%
EPS 9.36 5.82 18.16 4.36 4.85 6.13 5.93 35.60%
  QoQ % 60.82% -67.95% 316.51% -10.10% -20.88% 3.37% -
  Horiz. % 157.84% 98.15% 306.24% 73.52% 81.79% 103.37% 100.00%
DPS 0.00 0.00 4.43 0.00 3.81 0.00 3.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 118.13% 0.00% 101.60% 0.00% 100.00%
NAPS 2.3508 2.2701 1.7739 1.7422 1.9961 1.7066 1.5007 34.92%
  QoQ % 3.55% 27.97% 1.82% -12.72% 16.96% 13.72% -
  Horiz. % 156.65% 151.27% 118.20% 116.09% 133.01% 113.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.3000 2.7600 2.6700 2.3800 3.0300 2.6800 2.2100 -
P/RPS 6.23 4.32 3.74 3.60 3.83 3.02 2.67 76.01%
  QoQ % 44.21% 15.51% 3.89% -6.01% 26.82% 13.11% -
  Horiz. % 233.33% 161.80% 140.07% 134.83% 143.45% 113.11% 100.00%
P/EPS 35.11 46.78 13.04 47.03 47.62 32.45 27.98 16.35%
  QoQ % -24.95% 258.74% -72.27% -1.24% 46.75% 15.98% -
  Horiz. % 125.48% 167.19% 46.60% 168.08% 170.19% 115.98% 100.00%
EY 2.85 2.14 7.67 2.13 2.10 3.08 3.57 -13.96%
  QoQ % 33.18% -72.10% 260.09% 1.43% -31.82% -13.73% -
  Horiz. % 79.83% 59.94% 214.85% 59.66% 58.82% 86.27% 100.00%
DY 0.00 0.00 1.87 0.00 1.65 0.00 2.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.74% 0.00% 73.01% 0.00% 100.00%
P/NAPS 1.40 1.20 1.34 1.18 1.16 1.17 1.11 16.75%
  QoQ % 16.67% -10.45% 13.56% 1.72% -0.85% 5.41% -
  Horiz. % 126.13% 108.11% 120.72% 106.31% 104.50% 105.41% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 25/05/12 21/03/12 23/11/11 24/08/11 25/05/11 23/02/11 -
Price 3.8100 3.1900 2.7800 2.6200 2.7500 3.1300 2.6100 -
P/RPS 7.19 5.00 3.89 3.96 3.48 3.53 3.15 73.45%
  QoQ % 43.80% 28.53% -1.77% 13.79% -1.42% 12.06% -
  Horiz. % 228.25% 158.73% 123.49% 125.71% 110.48% 112.06% 100.00%
P/EPS 40.53 54.07 13.58 51.77 43.22 37.90 33.04 14.61%
  QoQ % -25.04% 298.16% -73.77% 19.78% 14.04% 14.71% -
  Horiz. % 122.67% 163.65% 41.10% 156.69% 130.81% 114.71% 100.00%
EY 2.47 1.85 7.37 1.93 2.31 2.64 3.03 -12.75%
  QoQ % 33.51% -74.90% 281.87% -16.45% -12.50% -12.87% -
  Horiz. % 81.52% 61.06% 243.23% 63.70% 76.24% 87.13% 100.00%
DY 0.00 0.00 1.80 0.00 1.82 0.00 1.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.75% 0.00% 94.79% 0.00% 100.00%
P/NAPS 1.61 1.39 1.39 1.30 1.05 1.36 1.31 14.75%
  QoQ % 15.83% 0.00% 6.92% 23.81% -22.79% 3.82% -
  Horiz. % 122.90% 106.11% 106.11% 99.24% 80.15% 103.82% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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