Highlights

[MAGNUM] QoQ Quarter Result on 2012-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -46.25%    YoY -     15.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 700,319 847,425 740,619 749,309 758,638 905,889 911,465 -16.12%
  QoQ % -17.36% 14.42% -1.16% -1.23% -16.25% -0.61% -
  Horiz. % 76.83% 92.97% 81.26% 82.21% 83.23% 99.39% 100.00%
PBT 86,346 157,968 25,884 75,900 104,605 118,157 276,208 -53.97%
  QoQ % -45.34% 510.29% -65.90% -27.44% -11.47% -57.22% -
  Horiz. % 31.26% 57.19% 9.37% 27.48% 37.87% 42.78% 100.00%
Tax -84,779 -4,020 21,434 -2,252 26,616 -32,880 -14,416 226.16%
  QoQ % -2,008.93% -118.76% 1,051.78% -108.46% 180.95% -128.08% -
  Horiz. % 588.09% 27.89% -148.68% 15.62% -184.63% 228.08% 100.00%
NP 1,567 153,948 47,318 73,648 131,221 85,277 261,792 -96.71%
  QoQ % -98.98% 225.35% -35.75% -43.87% 53.88% -67.43% -
  Horiz. % 0.60% 58.81% 18.07% 28.13% 50.12% 32.57% 100.00%
NP to SH 649 149,445 48,952 72,366 134,624 83,724 261,133 -98.17%
  QoQ % -99.57% 205.29% -32.35% -46.25% 60.79% -67.94% -
  Horiz. % 0.25% 57.23% 18.75% 27.71% 51.55% 32.06% 100.00%
Tax Rate 98.19 % 2.54 % -82.81 % 2.97 % -25.44 % 27.83 % 5.22 % 608.56%
  QoQ % 3,765.75% 103.07% -2,888.22% 111.67% -191.41% 433.14% -
  Horiz. % 1,881.03% 48.66% -1,586.40% 56.90% -487.36% 533.14% 100.00%
Total Cost 698,752 693,477 693,301 675,661 627,417 820,612 649,673 4.98%
  QoQ % 0.76% 0.03% 2.61% 7.69% -23.54% 26.31% -
  Horiz. % 107.55% 106.74% 106.72% 104.00% 96.57% 126.31% 100.00%
Net Worth 3,245,091 3,543,981 3,623,308 3,339,969 3,379,921 3,263,816 2,550,362 17.44%
  QoQ % -8.43% -2.19% 8.48% -1.18% 3.56% 27.97% -
  Horiz. % 127.24% 138.96% 142.07% 130.96% 132.53% 127.97% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 71,164 71,164 75,801 83,499 - - 63,759 7.61%
  QoQ % 0.00% -6.12% -9.22% 0.00% 0.00% 0.00% -
  Horiz. % 111.61% 111.61% 118.89% 130.96% 0.00% 0.00% 100.00%
Div Payout % 10,965.22 % 47.62 % 154.85 % 115.38 % - % - % 24.42 % 5,785.69%
  QoQ % 22,926.50% -69.25% 34.21% 0.00% 0.00% 0.00% -
  Horiz. % 44,902.62% 195.00% 634.11% 472.48% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,245,091 3,543,981 3,623,308 3,339,969 3,379,921 3,263,816 2,550,362 17.44%
  QoQ % -8.43% -2.19% 8.48% -1.18% 3.56% 27.97% -
  Horiz. % 127.24% 138.96% 142.07% 130.96% 132.53% 127.97% 100.00%
NOSH 1,423,285 1,423,285 1,516,028 1,391,653 1,432,170 1,419,050 1,275,181 7.61%
  QoQ % 0.00% -6.12% 8.94% -2.83% 0.92% 11.28% -
  Horiz. % 111.61% 111.61% 118.89% 109.13% 112.31% 111.28% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.22 % 18.17 % 6.39 % 9.83 % 17.30 % 9.41 % 28.72 % -96.13%
  QoQ % -98.79% 184.35% -34.99% -43.18% 83.85% -67.24% -
  Horiz. % 0.77% 63.27% 22.25% 34.23% 60.24% 32.76% 100.00%
ROE 0.02 % 4.22 % 1.35 % 2.17 % 3.98 % 2.57 % 10.24 % -98.44%
  QoQ % -99.53% 212.59% -37.79% -45.48% 54.86% -74.90% -
  Horiz. % 0.20% 41.21% 13.18% 21.19% 38.87% 25.10% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 49.20 59.54 48.85 53.84 52.97 63.84 71.48 -22.06%
  QoQ % -17.37% 21.88% -9.27% 1.64% -17.03% -10.69% -
  Horiz. % 68.83% 83.30% 68.34% 75.32% 74.10% 89.31% 100.00%
EPS 0.00 10.50 3.40 5.10 9.40 5.90 19.60 -
  QoQ % 0.00% 208.82% -33.33% -45.74% 59.32% -69.90% -
  Horiz. % 0.00% 53.57% 17.35% 26.02% 47.96% 30.10% 100.00%
DPS 5.00 5.00 5.00 6.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 120.00% 0.00% 0.00% 100.00%
NAPS 2.2800 2.4900 2.3900 2.4000 2.3600 2.3000 2.0000 9.14%
  QoQ % -8.43% 4.18% -0.42% 1.69% 2.61% 15.00% -
  Horiz. % 114.00% 124.50% 119.50% 120.00% 118.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.71 58.94 51.51 52.12 52.77 63.01 63.40 -16.13%
  QoQ % -17.36% 14.42% -1.17% -1.23% -16.25% -0.62% -
  Horiz. % 76.83% 92.97% 81.25% 82.21% 83.23% 99.38% 100.00%
EPS 0.05 10.39 3.40 5.03 9.36 5.82 18.16 -98.04%
  QoQ % -99.52% 205.59% -32.41% -46.26% 60.82% -67.95% -
  Horiz. % 0.28% 57.21% 18.72% 27.70% 51.54% 32.05% 100.00%
DPS 4.95 4.95 5.27 5.81 0.00 0.00 4.43 7.69%
  QoQ % 0.00% -6.07% -9.29% 0.00% 0.00% 0.00% -
  Horiz. % 111.74% 111.74% 118.96% 131.15% 0.00% 0.00% 100.00%
NAPS 2.2571 2.4650 2.5201 2.3231 2.3508 2.2701 1.7739 17.44%
  QoQ % -8.43% -2.19% 8.48% -1.18% 3.55% 27.97% -
  Horiz. % 127.24% 138.96% 142.07% 130.96% 132.52% 127.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.6100 3.6200 3.4900 3.5000 3.3000 2.7600 2.6700 -
P/RPS 7.34 6.08 7.14 6.50 6.23 4.32 3.74 56.82%
  QoQ % 20.72% -14.85% 9.85% 4.33% 44.21% 15.51% -
  Horiz. % 196.26% 162.57% 190.91% 173.80% 166.58% 115.51% 100.00%
P/EPS 7,916.89 34.48 108.08 67.31 35.11 46.78 13.04 7,098.04%
  QoQ % 22,860.82% -68.10% 60.57% 91.71% -24.95% 258.74% -
  Horiz. % 60,712.35% 264.42% 828.83% 516.18% 269.25% 358.74% 100.00%
EY 0.01 2.90 0.93 1.49 2.85 2.14 7.67 -98.81%
  QoQ % -99.66% 211.83% -37.58% -47.72% 33.18% -72.10% -
  Horiz. % 0.13% 37.81% 12.13% 19.43% 37.16% 27.90% 100.00%
DY 1.39 1.38 1.43 1.71 0.00 0.00 1.87 -17.96%
  QoQ % 0.72% -3.50% -16.37% 0.00% 0.00% 0.00% -
  Horiz. % 74.33% 73.80% 76.47% 91.44% 0.00% 0.00% 100.00%
P/NAPS 1.58 1.45 1.46 1.46 1.40 1.20 1.34 11.62%
  QoQ % 8.97% -0.68% 0.00% 4.29% 16.67% -10.45% -
  Horiz. % 117.91% 108.21% 108.96% 108.96% 104.48% 89.55% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 27/05/13 28/02/13 22/11/12 29/08/12 25/05/12 21/03/12 -
Price 3.3300 3.5100 3.4000 3.7100 3.8100 3.1900 2.7800 -
P/RPS 6.77 5.90 6.96 6.89 7.19 5.00 3.89 44.73%
  QoQ % 14.75% -15.23% 1.02% -4.17% 43.80% 28.53% -
  Horiz. % 174.04% 151.67% 178.92% 177.12% 184.83% 128.53% 100.00%
P/EPS 7,302.84 33.43 105.30 71.35 40.53 54.07 13.58 6,538.33%
  QoQ % 21,745.17% -68.25% 47.58% 76.04% -25.04% 298.16% -
  Horiz. % 53,776.43% 246.17% 775.41% 525.40% 298.45% 398.16% 100.00%
EY 0.01 2.99 0.95 1.40 2.47 1.85 7.37 -98.78%
  QoQ % -99.67% 214.74% -32.14% -43.32% 33.51% -74.90% -
  Horiz. % 0.14% 40.57% 12.89% 19.00% 33.51% 25.10% 100.00%
DY 1.50 1.42 1.47 1.62 0.00 0.00 1.80 -11.45%
  QoQ % 5.63% -3.40% -9.26% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 78.89% 81.67% 90.00% 0.00% 0.00% 100.00%
P/NAPS 1.46 1.41 1.42 1.55 1.61 1.39 1.39 3.33%
  QoQ % 3.55% -0.70% -8.39% -3.73% 15.83% 0.00% -
  Horiz. % 105.04% 101.44% 102.16% 111.51% 115.83% 100.00% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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