Highlights

[MAGNUM] QoQ Quarter Result on 2014-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -33.21%    YoY -     -29.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 647,129 791,276 727,414 669,986 696,596 792,545 741,201 -8.67%
  QoQ % -18.22% 8.78% 8.57% -3.82% -12.11% 6.93% -
  Horiz. % 87.31% 106.76% 98.14% 90.39% 93.98% 106.93% 100.00%
PBT 86,549 129,005 85,565 74,721 94,576 118,848 83,827 2.16%
  QoQ % -32.91% 50.77% 14.51% -20.99% -20.42% 41.78% -
  Horiz. % 103.25% 153.89% 102.07% 89.14% 112.82% 141.78% 100.00%
Tax -25,808 -35,472 -24,358 -28,749 -25,470 -34,182 -31,088 -11.70%
  QoQ % 27.24% -45.63% 15.27% -12.87% 25.49% -9.95% -
  Horiz. % 83.02% 114.10% 78.35% 92.48% 81.93% 109.95% 100.00%
NP 60,741 93,533 61,207 45,972 69,106 84,666 52,739 9.90%
  QoQ % -35.06% 52.81% 33.14% -33.48% -18.38% 60.54% -
  Horiz. % 115.17% 177.35% 116.06% 87.17% 131.03% 160.54% 100.00%
NP to SH 59,825 90,763 60,588 45,417 67,999 82,534 52,930 8.53%
  QoQ % -34.09% 49.80% 33.40% -33.21% -17.61% 55.93% -
  Horiz. % 113.03% 171.48% 114.47% 85.81% 128.47% 155.93% 100.00%
Tax Rate 29.82 % 27.50 % 28.47 % 38.48 % 26.93 % 28.76 % 37.09 % -13.57%
  QoQ % 8.44% -3.41% -26.01% 42.89% -6.36% -22.46% -
  Horiz. % 80.40% 74.14% 76.76% 103.75% 72.61% 77.54% 100.00%
Total Cost 586,388 697,743 666,207 624,014 627,490 707,879 688,462 -10.17%
  QoQ % -15.96% 4.73% 6.76% -0.55% -11.36% 2.82% -
  Horiz. % 85.17% 101.35% 96.77% 90.64% 91.14% 102.82% 100.00%
Net Worth 2,449,976 2,453,437 2,453,359 2,441,163 2,464,963 2,490,249 1,438,051 42.78%
  QoQ % -0.14% 0.00% 0.50% -0.97% -1.02% 73.17% -
  Horiz. % 170.37% 170.61% 170.60% 169.75% 171.41% 173.17% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 71,220 70,908 71,318 70,964 70,832 71,149 71,902 -0.64%
  QoQ % 0.44% -0.57% 0.50% 0.19% -0.45% -1.05% -
  Horiz. % 99.05% 98.62% 99.19% 98.69% 98.51% 98.95% 100.00%
Div Payout % 119.05 % 78.13 % 117.71 % 156.25 % 104.17 % 86.21 % 135.84 % -8.44%
  QoQ % 52.37% -33.63% -24.67% 50.00% 20.83% -36.54% -
  Horiz. % 87.64% 57.52% 86.65% 115.03% 76.69% 63.46% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,449,976 2,453,437 2,453,359 2,441,163 2,464,963 2,490,249 1,438,051 42.78%
  QoQ % -0.14% 0.00% 0.50% -0.97% -1.02% 73.17% -
  Horiz. % 170.37% 170.61% 170.60% 169.75% 171.41% 173.17% 100.00%
NOSH 1,424,404 1,418,171 1,426,372 1,419,281 1,416,645 1,422,999 1,438,051 -0.64%
  QoQ % 0.44% -0.57% 0.50% 0.19% -0.45% -1.05% -
  Horiz. % 99.05% 98.62% 99.19% 98.69% 98.51% 98.95% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.39 % 11.82 % 8.41 % 6.86 % 9.92 % 10.68 % 7.12 % 20.32%
  QoQ % -20.56% 40.55% 22.59% -30.85% -7.12% 50.00% -
  Horiz. % 131.88% 166.01% 118.12% 96.35% 139.33% 150.00% 100.00%
ROE 2.44 % 3.70 % 2.47 % 1.86 % 2.76 % 3.31 % 3.68 % -24.02%
  QoQ % -34.05% 49.80% 32.80% -32.61% -16.62% -10.05% -
  Horiz. % 66.30% 100.54% 67.12% 50.54% 75.00% 89.95% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.43 55.80 51.00 47.21 49.17 55.70 51.54 -8.09%
  QoQ % -18.58% 9.41% 8.03% -3.99% -11.72% 8.07% -
  Horiz. % 88.15% 108.27% 98.95% 91.60% 95.40% 108.07% 100.00%
EPS 4.20 6.40 4.20 3.20 4.80 5.80 3.70 8.84%
  QoQ % -34.38% 52.38% 31.25% -33.33% -17.24% 56.76% -
  Horiz. % 113.51% 172.97% 113.51% 86.49% 129.73% 156.76% 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 1.7200 1.7300 1.7200 1.7200 1.7400 1.7500 1.0000 43.70%
  QoQ % -0.58% 0.58% 0.00% -1.15% -0.57% 75.00% -
  Horiz. % 172.00% 173.00% 172.00% 172.00% 174.00% 175.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.01 55.04 50.59 46.60 48.45 55.12 51.55 -8.67%
  QoQ % -18.22% 8.80% 8.56% -3.82% -12.10% 6.93% -
  Horiz. % 87.31% 106.77% 98.14% 90.40% 93.99% 106.93% 100.00%
EPS 4.16 6.31 4.21 3.16 4.73 5.74 3.68 8.54%
  QoQ % -34.07% 49.88% 33.23% -33.19% -17.60% 55.98% -
  Horiz. % 113.04% 171.47% 114.40% 85.87% 128.53% 155.98% 100.00%
DPS 4.95 4.93 4.96 4.94 4.93 4.95 5.00 -0.67%
  QoQ % 0.41% -0.60% 0.40% 0.20% -0.40% -1.00% -
  Horiz. % 99.00% 98.60% 99.20% 98.80% 98.60% 99.00% 100.00%
NAPS 1.7040 1.7064 1.7064 1.6979 1.7145 1.7320 1.0002 42.78%
  QoQ % -0.14% 0.00% 0.50% -0.97% -1.01% 73.17% -
  Horiz. % 170.37% 170.61% 170.61% 169.76% 171.42% 173.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.6500 2.6900 2.7300 3.0000 3.0500 2.9900 3.1600 -
P/RPS 5.83 4.82 5.35 6.36 6.20 5.37 6.13 -3.30%
  QoQ % 20.95% -9.91% -15.88% 2.58% 15.46% -12.40% -
  Horiz. % 95.11% 78.63% 87.28% 103.75% 101.14% 87.60% 100.00%
P/EPS 63.10 42.03 64.27 93.75 63.54 51.55 85.85 -18.60%
  QoQ % 50.13% -34.60% -31.45% 47.54% 23.26% -39.95% -
  Horiz. % 73.50% 48.96% 74.86% 109.20% 74.01% 60.05% 100.00%
EY 1.58 2.38 1.56 1.07 1.57 1.94 1.16 22.95%
  QoQ % -33.61% 52.56% 45.79% -31.85% -19.07% 67.24% -
  Horiz. % 136.21% 205.17% 134.48% 92.24% 135.34% 167.24% 100.00%
DY 1.89 1.86 1.83 1.67 1.64 1.67 1.58 12.72%
  QoQ % 1.61% 1.64% 9.58% 1.83% -1.80% 5.70% -
  Horiz. % 119.62% 117.72% 115.82% 105.70% 103.80% 105.70% 100.00%
P/NAPS 1.54 1.55 1.59 1.74 1.75 1.71 3.16 -38.15%
  QoQ % -0.65% -2.52% -8.62% -0.57% 2.34% -45.89% -
  Horiz. % 48.73% 49.05% 50.32% 55.06% 55.38% 54.11% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 13/02/15 27/11/14 21/08/14 21/05/14 25/02/14 -
Price 2.5900 2.6800 2.7600 2.9100 3.0500 3.0400 3.0100 -
P/RPS 5.70 4.80 5.41 6.16 6.20 5.46 5.84 -1.61%
  QoQ % 18.75% -11.28% -12.18% -0.65% 13.55% -6.51% -
  Horiz. % 97.60% 82.19% 92.64% 105.48% 106.16% 93.49% 100.00%
P/EPS 61.67 41.88 64.98 90.94 63.54 52.41 81.78 -17.19%
  QoQ % 47.25% -35.55% -28.55% 43.12% 21.24% -35.91% -
  Horiz. % 75.41% 51.21% 79.46% 111.20% 77.70% 64.09% 100.00%
EY 1.62 2.39 1.54 1.10 1.57 1.91 1.22 20.87%
  QoQ % -32.22% 55.19% 40.00% -29.94% -17.80% 56.56% -
  Horiz. % 132.79% 195.90% 126.23% 90.16% 128.69% 156.56% 100.00%
DY 1.93 1.87 1.81 1.72 1.64 1.64 1.66 10.60%
  QoQ % 3.21% 3.31% 5.23% 4.88% 0.00% -1.20% -
  Horiz. % 116.27% 112.65% 109.04% 103.61% 98.80% 98.80% 100.00%
P/NAPS 1.51 1.55 1.60 1.69 1.75 1.74 3.01 -36.94%
  QoQ % -2.58% -3.13% -5.33% -3.43% 0.57% -42.19% -
  Horiz. % 50.17% 51.50% 53.16% 56.15% 58.14% 57.81% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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