Highlights

[MAGNUM] QoQ Quarter Result on 2013-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     9,880.59%    YoY -     -10.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 696,596 792,545 741,201 702,393 700,319 847,425 740,619 -4.01%
  QoQ % -12.11% 6.93% 5.53% 0.30% -17.36% 14.42% -
  Horiz. % 94.06% 107.01% 100.08% 94.84% 94.56% 114.42% 100.00%
PBT 94,576 118,848 83,827 77,119 86,346 157,968 25,884 137.79%
  QoQ % -20.42% 41.78% 8.70% -10.69% -45.34% 510.29% -
  Horiz. % 365.38% 459.16% 323.86% 297.94% 333.59% 610.29% 100.00%
Tax -25,470 -34,182 -31,088 -12,214 -84,779 -4,020 21,434 -
  QoQ % 25.49% -9.95% -154.53% 85.59% -2,008.93% -118.76% -
  Horiz. % -118.83% -159.48% -145.04% -56.98% -395.54% -18.76% 100.00%
NP 69,106 84,666 52,739 64,905 1,567 153,948 47,318 28.81%
  QoQ % -18.38% 60.54% -18.74% 4,041.99% -98.98% 225.35% -
  Horiz. % 146.05% 178.93% 111.46% 137.17% 3.31% 325.35% 100.00%
NP to SH 67,999 82,534 52,930 64,774 649 149,445 48,952 24.57%
  QoQ % -17.61% 55.93% -18.29% 9,880.59% -99.57% 205.29% -
  Horiz. % 138.91% 168.60% 108.13% 132.32% 1.33% 305.29% 100.00%
Tax Rate 26.93 % 28.76 % 37.09 % 15.84 % 98.19 % 2.54 % -82.81 % -
  QoQ % -6.36% -22.46% 134.15% -83.87% 3,765.75% 103.07% -
  Horiz. % -32.52% -34.73% -44.79% -19.13% -118.57% -3.07% 100.00%
Total Cost 627,490 707,879 688,462 637,488 698,752 693,477 693,301 -6.45%
  QoQ % -11.36% 2.82% 8.00% -8.77% 0.76% 0.03% -
  Horiz. % 90.51% 102.10% 99.30% 91.95% 100.79% 100.03% 100.00%
Net Worth 2,464,963 2,490,249 1,438,051 2,464,228 3,245,091 3,543,981 3,623,308 -22.70%
  QoQ % -1.02% 73.17% -41.64% -24.06% -8.43% -2.19% -
  Horiz. % 68.03% 68.73% 39.69% 68.01% 89.56% 97.81% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 70,832 71,149 71,902 70,406 71,164 71,164 75,801 -4.43%
  QoQ % -0.45% -1.05% 2.12% -1.06% 0.00% -6.12% -
  Horiz. % 93.44% 93.86% 94.86% 92.88% 93.88% 93.88% 100.00%
Div Payout % 104.17 % 86.21 % 135.84 % 108.70 % 10,965.22 % 47.62 % 154.85 % -23.28%
  QoQ % 20.83% -36.54% 24.97% -99.01% 22,926.50% -69.25% -
  Horiz. % 67.27% 55.67% 87.72% 70.20% 7,081.19% 30.75% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,464,963 2,490,249 1,438,051 2,464,228 3,245,091 3,543,981 3,623,308 -22.70%
  QoQ % -1.02% 73.17% -41.64% -24.06% -8.43% -2.19% -
  Horiz. % 68.03% 68.73% 39.69% 68.01% 89.56% 97.81% 100.00%
NOSH 1,416,645 1,422,999 1,438,051 1,408,130 1,423,285 1,423,285 1,516,028 -4.43%
  QoQ % -0.45% -1.05% 2.12% -1.06% 0.00% -6.12% -
  Horiz. % 93.44% 93.86% 94.86% 92.88% 93.88% 93.88% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.92 % 10.68 % 7.12 % 9.24 % 0.22 % 18.17 % 6.39 % 34.18%
  QoQ % -7.12% 50.00% -22.94% 4,100.00% -98.79% 184.35% -
  Horiz. % 155.24% 167.14% 111.42% 144.60% 3.44% 284.35% 100.00%
ROE 2.76 % 3.31 % 3.68 % 2.63 % 0.02 % 4.22 % 1.35 % 61.29%
  QoQ % -16.62% -10.05% 39.92% 13,050.00% -99.53% 212.59% -
  Horiz. % 204.44% 245.19% 272.59% 194.81% 1.48% 312.59% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.17 55.70 51.54 49.88 49.20 59.54 48.85 0.44%
  QoQ % -11.72% 8.07% 3.33% 1.38% -17.37% 21.88% -
  Horiz. % 100.66% 114.02% 105.51% 102.11% 100.72% 121.88% 100.00%
EPS 4.80 5.80 3.70 4.60 0.00 10.50 3.40 25.93%
  QoQ % -17.24% 56.76% -19.57% 0.00% 0.00% 208.82% -
  Horiz. % 141.18% 170.59% 108.82% 135.29% 0.00% 308.82% 100.00%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 -
  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%
NAPS 1.7400 1.7500 1.0000 1.7500 2.2800 2.4900 2.3900 -19.12%
  QoQ % -0.57% 75.00% -42.86% -23.25% -8.43% 4.18% -
  Horiz. % 72.80% 73.22% 41.84% 73.22% 95.40% 104.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 48.45 55.12 51.55 48.85 48.71 58.94 51.51 -4.01%
  QoQ % -12.10% 6.93% 5.53% 0.29% -17.36% 14.42% -
  Horiz. % 94.06% 107.01% 100.08% 94.84% 94.56% 114.42% 100.00%
EPS 4.73 5.74 3.68 4.51 0.05 10.39 3.40 24.70%
  QoQ % -17.60% 55.98% -18.40% 8,920.00% -99.52% 205.59% -
  Horiz. % 139.12% 168.82% 108.24% 132.65% 1.47% 305.59% 100.00%
DPS 4.93 4.95 5.00 4.90 4.95 4.95 5.27 -4.36%
  QoQ % -0.40% -1.00% 2.04% -1.01% 0.00% -6.07% -
  Horiz. % 93.55% 93.93% 94.88% 92.98% 93.93% 93.93% 100.00%
NAPS 1.7145 1.7320 1.0002 1.7139 2.2571 2.4650 2.5201 -22.70%
  QoQ % -1.01% 73.17% -41.64% -24.07% -8.43% -2.19% -
  Horiz. % 68.03% 68.73% 39.69% 68.01% 89.56% 97.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.0500 2.9900 3.1600 3.2700 3.6100 3.6200 3.4900 -
P/RPS 6.20 5.37 6.13 6.56 7.34 6.08 7.14 -9.01%
  QoQ % 15.46% -12.40% -6.55% -10.63% 20.72% -14.85% -
  Horiz. % 86.83% 75.21% 85.85% 91.88% 102.80% 85.15% 100.00%
P/EPS 63.54 51.55 85.85 71.09 7,916.89 34.48 108.08 -29.89%
  QoQ % 23.26% -39.95% 20.76% -99.10% 22,860.82% -68.10% -
  Horiz. % 58.79% 47.70% 79.43% 65.78% 7,325.03% 31.90% 100.00%
EY 1.57 1.94 1.16 1.41 0.01 2.90 0.93 41.91%
  QoQ % -19.07% 67.24% -17.73% 14,000.00% -99.66% 211.83% -
  Horiz. % 168.82% 208.60% 124.73% 151.61% 1.08% 311.83% 100.00%
DY 1.64 1.67 1.58 1.53 1.39 1.38 1.43 9.59%
  QoQ % -1.80% 5.70% 3.27% 10.07% 0.72% -3.50% -
  Horiz. % 114.69% 116.78% 110.49% 106.99% 97.20% 96.50% 100.00%
P/NAPS 1.75 1.71 3.16 1.87 1.58 1.45 1.46 12.88%
  QoQ % 2.34% -45.89% 68.98% 18.35% 8.97% -0.68% -
  Horiz. % 119.86% 117.12% 216.44% 128.08% 108.22% 99.32% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 21/05/14 25/02/14 14/11/13 22/08/13 27/05/13 28/02/13 -
Price 3.0500 3.0400 3.0100 3.2400 3.3300 3.5100 3.4000 -
P/RPS 6.20 5.46 5.84 6.50 6.77 5.90 6.96 -7.44%
  QoQ % 13.55% -6.51% -10.15% -3.99% 14.75% -15.23% -
  Horiz. % 89.08% 78.45% 83.91% 93.39% 97.27% 84.77% 100.00%
P/EPS 63.54 52.41 81.78 70.43 7,302.84 33.43 105.30 -28.66%
  QoQ % 21.24% -35.91% 16.12% -99.04% 21,745.17% -68.25% -
  Horiz. % 60.34% 49.77% 77.66% 66.89% 6,935.27% 31.75% 100.00%
EY 1.57 1.91 1.22 1.42 0.01 2.99 0.95 39.91%
  QoQ % -17.80% 56.56% -14.08% 14,100.00% -99.67% 214.74% -
  Horiz. % 165.26% 201.05% 128.42% 149.47% 1.05% 314.74% 100.00%
DY 1.64 1.64 1.66 1.54 1.50 1.42 1.47 7.59%
  QoQ % 0.00% -1.20% 7.79% 2.67% 5.63% -3.40% -
  Horiz. % 111.56% 111.56% 112.93% 104.76% 102.04% 96.60% 100.00%
P/NAPS 1.75 1.74 3.01 1.85 1.46 1.41 1.42 14.99%
  QoQ % 0.57% -42.19% 62.70% 26.71% 3.55% -0.70% -
  Horiz. % 123.24% 122.54% 211.97% 130.28% 102.82% 99.30% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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