Highlights

[MAGNUM] QoQ Quarter Result on 2016-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     152.00%    YoY -     44.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 620,583 697,084 633,814 647,190 625,777 752,563 668,431 -4.84%
  QoQ % -10.97% 9.98% -2.07% 3.42% -16.85% 12.59% -
  Horiz. % 92.84% 104.29% 94.82% 96.82% 93.62% 112.59% 100.00%
PBT 87,407 46,017 74,532 78,494 34,020 97,444 62,486 25.10%
  QoQ % 89.95% -38.26% -5.05% 130.73% -65.09% 55.95% -
  Horiz. % 139.88% 73.64% 119.28% 125.62% 54.44% 155.95% 100.00%
Tax -26,636 -14,644 -29,914 -22,753 -11,306 -27,595 -22,000 13.61%
  QoQ % -81.89% 51.05% -31.47% -101.25% 59.03% -25.43% -
  Horiz. % 121.07% 66.56% 135.97% 103.42% 51.39% 125.43% 100.00%
NP 60,771 31,373 44,618 55,741 22,714 69,849 40,486 31.13%
  QoQ % 93.70% -29.69% -19.95% 145.40% -67.48% 72.53% -
  Horiz. % 150.10% 77.49% 110.21% 137.68% 56.10% 172.53% 100.00%
NP to SH 59,959 30,570 43,957 55,024 21,835 68,840 39,541 32.02%
  QoQ % 96.14% -30.45% -20.11% 152.00% -68.28% 74.10% -
  Horiz. % 151.64% 77.31% 111.17% 139.16% 55.22% 174.10% 100.00%
Tax Rate 30.47 % 31.82 % 40.14 % 28.99 % 33.23 % 28.32 % 35.21 % -9.20%
  QoQ % -4.24% -20.73% 38.46% -12.76% 17.34% -19.57% -
  Horiz. % 86.54% 90.37% 114.00% 82.33% 94.38% 80.43% 100.00%
Total Cost 559,812 665,711 589,196 591,449 603,063 682,714 627,945 -7.38%
  QoQ % -15.91% 12.99% -0.38% -1.93% -11.67% 8.72% -
  Horiz. % 89.15% 106.01% 93.83% 94.19% 96.04% 108.72% 100.00%
Net Worth 2,461,720 2,404,810 2,419,125 2,417,075 2,411,839 2,432,157 2,400,703 1.69%
  QoQ % 2.37% -0.59% 0.08% 0.22% -0.84% 1.31% -
  Horiz. % 102.54% 100.17% 100.77% 100.68% 100.46% 101.31% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 42,688 - 42,690 42,654 42,813 56,892 49,426 -9.32%
  QoQ % 0.00% 0.00% 0.08% -0.37% -24.75% 15.11% -
  Horiz. % 86.37% 0.00% 86.37% 86.30% 86.62% 115.11% 100.00%
Div Payout % 71.20 % - % 97.12 % 77.52 % 196.08 % 82.64 % 125.00 % -31.31%
  QoQ % 0.00% 0.00% 25.28% -60.47% 137.27% -33.89% -
  Horiz. % 56.96% 0.00% 77.70% 62.02% 156.86% 66.11% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,461,720 2,404,810 2,419,125 2,417,075 2,411,839 2,432,157 2,400,703 1.69%
  QoQ % 2.37% -0.59% 0.08% 0.22% -0.84% 1.31% -
  Horiz. % 102.54% 100.17% 100.77% 100.68% 100.46% 101.31% 100.00%
NOSH 1,422,960 1,422,965 1,423,015 1,421,808 1,427,124 1,422,314 1,412,178 0.51%
  QoQ % -0.00% -0.00% 0.08% -0.37% 0.34% 0.72% -
  Horiz. % 100.76% 100.76% 100.77% 100.68% 101.06% 100.72% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.79 % 4.50 % 7.04 % 8.61 % 3.63 % 9.28 % 6.06 % 37.72%
  QoQ % 117.56% -36.08% -18.23% 137.19% -60.88% 53.14% -
  Horiz. % 161.55% 74.26% 116.17% 142.08% 59.90% 153.14% 100.00%
ROE 2.44 % 1.27 % 1.82 % 2.28 % 0.91 % 2.83 % 1.65 % 29.83%
  QoQ % 92.13% -30.22% -20.18% 150.55% -67.84% 71.52% -
  Horiz. % 147.88% 76.97% 110.30% 138.18% 55.15% 171.52% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 43.61 48.99 44.54 45.52 43.85 52.91 47.33 -5.32%
  QoQ % -10.98% 9.99% -2.15% 3.81% -17.12% 11.79% -
  Horiz. % 92.14% 103.51% 94.11% 96.18% 92.65% 111.79% 100.00%
EPS 4.21 2.15 3.09 3.87 1.53 4.84 2.80 31.28%
  QoQ % 95.81% -30.42% -20.16% 152.94% -68.39% 72.86% -
  Horiz. % 150.36% 76.79% 110.36% 138.21% 54.64% 172.86% 100.00%
DPS 3.00 0.00 3.00 3.00 3.00 4.00 3.50 -9.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.00% 14.29% -
  Horiz. % 85.71% 0.00% 85.71% 85.71% 85.71% 114.29% 100.00%
NAPS 1.7300 1.6900 1.7000 1.7000 1.6900 1.7100 1.7000 1.17%
  QoQ % 2.37% -0.59% 0.00% 0.59% -1.17% 0.59% -
  Horiz. % 101.76% 99.41% 100.00% 100.00% 99.41% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 43.16 48.48 44.08 45.01 43.52 52.34 46.49 -4.84%
  QoQ % -10.97% 9.98% -2.07% 3.42% -16.85% 12.58% -
  Horiz. % 92.84% 104.28% 94.82% 96.82% 93.61% 112.58% 100.00%
EPS 4.17 2.13 3.06 3.83 1.52 4.79 2.75 32.02%
  QoQ % 95.77% -30.39% -20.10% 151.97% -68.27% 74.18% -
  Horiz. % 151.64% 77.45% 111.27% 139.27% 55.27% 174.18% 100.00%
DPS 2.97 0.00 2.97 2.97 2.98 3.96 3.44 -9.34%
  QoQ % 0.00% 0.00% 0.00% -0.34% -24.75% 15.12% -
  Horiz. % 86.34% 0.00% 86.34% 86.34% 86.63% 115.12% 100.00%
NAPS 1.7122 1.6726 1.6826 1.6812 1.6775 1.6916 1.6698 1.69%
  QoQ % 2.37% -0.59% 0.08% 0.22% -0.83% 1.31% -
  Horiz. % 102.54% 100.17% 100.77% 100.68% 100.46% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.7300 2.1300 2.1700 2.2600 2.3000 2.4700 2.5100 -
P/RPS 3.97 4.35 4.87 4.96 5.25 4.67 5.30 -17.54%
  QoQ % -8.74% -10.68% -1.81% -5.52% 12.42% -11.89% -
  Horiz. % 74.91% 82.08% 91.89% 93.58% 99.06% 88.11% 100.00%
P/EPS 41.06 99.15 70.25 58.40 150.33 51.03 89.64 -40.61%
  QoQ % -58.59% 41.14% 20.29% -61.15% 194.59% -43.07% -
  Horiz. % 45.81% 110.61% 78.37% 65.15% 167.70% 56.93% 100.00%
EY 2.44 1.01 1.42 1.71 0.67 1.96 1.12 68.13%
  QoQ % 141.58% -28.87% -16.96% 155.22% -65.82% 75.00% -
  Horiz. % 217.86% 90.18% 126.79% 152.68% 59.82% 175.00% 100.00%
DY 1.73 0.00 1.38 1.33 1.30 1.62 1.39 15.72%
  QoQ % 0.00% 0.00% 3.76% 2.31% -19.75% 16.55% -
  Horiz. % 124.46% 0.00% 99.28% 95.68% 93.53% 116.55% 100.00%
P/NAPS 1.00 1.26 1.28 1.33 1.36 1.44 1.48 -23.02%
  QoQ % -20.63% -1.56% -3.76% -2.21% -5.56% -2.70% -
  Horiz. % 67.57% 85.14% 86.49% 89.86% 91.89% 97.30% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 19/05/17 23/02/17 24/11/16 18/08/16 26/05/16 25/02/16 -
Price 1.7100 2.1000 2.1900 2.2900 2.4700 2.3400 2.5500 -
P/RPS 3.92 4.29 4.92 5.03 5.63 4.42 5.39 -19.14%
  QoQ % -8.62% -12.80% -2.19% -10.66% 27.38% -18.00% -
  Horiz. % 72.73% 79.59% 91.28% 93.32% 104.45% 82.00% 100.00%
P/EPS 40.58 97.75 70.90 59.17 161.44 48.35 91.07 -41.69%
  QoQ % -58.49% 37.87% 19.82% -63.35% 233.90% -46.91% -
  Horiz. % 44.56% 107.34% 77.85% 64.97% 177.27% 53.09% 100.00%
EY 2.46 1.02 1.41 1.69 0.62 2.07 1.10 71.10%
  QoQ % 141.18% -27.66% -16.57% 172.58% -70.05% 88.18% -
  Horiz. % 223.64% 92.73% 128.18% 153.64% 56.36% 188.18% 100.00%
DY 1.75 0.00 1.37 1.31 1.21 1.71 1.37 17.75%
  QoQ % 0.00% 0.00% 4.58% 8.26% -29.24% 24.82% -
  Horiz. % 127.74% 0.00% 100.00% 95.62% 88.32% 124.82% 100.00%
P/NAPS 0.99 1.24 1.29 1.35 1.46 1.37 1.50 -24.21%
  QoQ % -20.16% -3.88% -4.44% -7.53% 6.57% -8.67% -
  Horiz. % 66.00% 82.67% 86.00% 90.00% 97.33% 91.33% 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