Highlights

[MAGNUM] QoQ Quarter Result on 2017-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     5.54%    YoY -     15.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 600,388 712,352 675,086 656,454 620,583 697,084 633,814 -3.56%
  QoQ % -15.72% 5.52% 2.84% 5.78% -10.97% 9.98% -
  Horiz. % 94.73% 112.39% 106.51% 103.57% 97.91% 109.98% 100.00%
PBT 70,378 79,935 86,467 86,885 87,407 46,017 74,532 -3.76%
  QoQ % -11.96% -7.55% -0.48% -0.60% 89.95% -38.26% -
  Horiz. % 94.43% 107.25% 116.01% 116.57% 117.27% 61.74% 100.00%
Tax -21,753 -24,200 -33,135 -22,904 -26,636 -14,644 -29,914 -19.18%
  QoQ % 10.11% 26.97% -44.67% 14.01% -81.89% 51.05% -
  Horiz. % 72.72% 80.90% 110.77% 76.57% 89.04% 48.95% 100.00%
NP 48,625 55,735 53,332 63,981 60,771 31,373 44,618 5.92%
  QoQ % -12.76% 4.51% -16.64% 5.28% 93.70% -29.69% -
  Horiz. % 108.98% 124.92% 119.53% 143.40% 136.20% 70.31% 100.00%
NP to SH 48,054 54,937 52,808 63,283 59,959 30,570 43,957 6.14%
  QoQ % -12.53% 4.03% -16.55% 5.54% 96.14% -30.45% -
  Horiz. % 109.32% 124.98% 120.14% 143.97% 136.40% 69.55% 100.00%
Tax Rate 30.91 % 30.27 % 38.32 % 26.36 % 30.47 % 31.82 % 40.14 % -16.03%
  QoQ % 2.11% -21.01% 45.37% -13.49% -4.24% -20.73% -
  Horiz. % 77.01% 75.41% 95.47% 65.67% 75.91% 79.27% 100.00%
Total Cost 551,763 656,617 621,754 592,473 559,812 665,711 589,196 -4.29%
  QoQ % -15.97% 5.61% 4.94% 5.83% -15.91% 12.99% -
  Horiz. % 93.65% 111.44% 105.53% 100.56% 95.01% 112.99% 100.00%
Net Worth 2,475,941 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 1.56%
  QoQ % 0.00% -0.00% -0.57% 1.16% 2.37% -0.59% -
  Horiz. % 102.35% 102.35% 102.35% 102.94% 101.76% 99.41% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 42,688 56,918 56,918 56,918 42,688 - 42,690 -0.00%
  QoQ % -25.00% -0.00% -0.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 133.33% 133.33% 133.33% 100.00% 0.00% 100.00%
Div Payout % 88.83 % 103.61 % 107.78 % 89.94 % 71.20 % - % 97.12 % -5.79%
  QoQ % -14.27% -3.87% 19.84% 26.32% 0.00% 0.00% -
  Horiz. % 91.46% 106.68% 110.98% 92.61% 73.31% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,475,941 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 1.56%
  QoQ % 0.00% -0.00% -0.57% 1.16% 2.37% -0.59% -
  Horiz. % 102.35% 102.35% 102.35% 102.94% 101.76% 99.41% 100.00%
NOSH 1,422,955 1,422,955 1,422,960 1,422,962 1,422,960 1,422,965 1,423,015 -0.00%
  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%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.10 % 7.82 % 7.90 % 9.75 % 9.79 % 4.50 % 7.04 % 9.83%
  QoQ % 3.58% -1.01% -18.97% -0.41% 117.56% -36.08% -
  Horiz. % 115.06% 111.08% 112.22% 138.49% 139.06% 63.92% 100.00%
ROE 1.94 % 2.22 % 2.13 % 2.54 % 2.44 % 1.27 % 1.82 % 4.36%
  QoQ % -12.61% 4.23% -16.14% 4.10% 92.13% -30.22% -
  Horiz. % 106.59% 121.98% 117.03% 139.56% 134.07% 69.78% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 42.19 50.06 47.44 46.13 43.61 48.99 44.54 -3.56%
  QoQ % -15.72% 5.52% 2.84% 5.78% -10.98% 9.99% -
  Horiz. % 94.72% 112.39% 106.51% 103.57% 97.91% 109.99% 100.00%
EPS 3.38 3.86 3.71 4.45 4.21 2.15 3.09 6.18%
  QoQ % -12.44% 4.04% -16.63% 5.70% 95.81% -30.42% -
  Horiz. % 109.39% 124.92% 120.06% 144.01% 136.25% 69.58% 100.00%
DPS 3.00 4.00 4.00 4.00 3.00 0.00 3.00 -
  QoQ % -25.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 133.33% 133.33% 133.33% 100.00% 0.00% 100.00%
NAPS 1.7400 1.7400 1.7400 1.7500 1.7300 1.6900 1.7000 1.57%
  QoQ % 0.00% 0.00% -0.57% 1.16% 2.37% -0.59% -
  Horiz. % 102.35% 102.35% 102.35% 102.94% 101.76% 99.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.76 49.55 46.95 45.66 43.16 48.48 44.08 -3.55%
  QoQ % -15.72% 5.54% 2.83% 5.79% -10.97% 9.98% -
  Horiz. % 94.74% 112.41% 106.51% 103.58% 97.91% 109.98% 100.00%
EPS 3.34 3.82 3.67 4.40 4.17 2.13 3.06 6.03%
  QoQ % -12.57% 4.09% -16.59% 5.52% 95.77% -30.39% -
  Horiz. % 109.15% 124.84% 119.93% 143.79% 136.27% 69.61% 100.00%
DPS 2.97 3.96 3.96 3.96 2.97 0.00 2.97 -
  QoQ % -25.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 133.33% 133.33% 133.33% 100.00% 0.00% 100.00%
NAPS 1.7221 1.7221 1.7221 1.7320 1.7122 1.6726 1.6826 1.56%
  QoQ % 0.00% 0.00% -0.57% 1.16% 2.37% -0.59% -
  Horiz. % 102.35% 102.35% 102.35% 102.94% 101.76% 99.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.0900 1.8300 1.7400 1.8100 1.7300 2.1300 2.1700 -
P/RPS 4.95 3.66 3.67 3.92 3.97 4.35 4.87 1.10%
  QoQ % 35.25% -0.27% -6.38% -1.26% -8.74% -10.68% -
  Horiz. % 101.64% 75.15% 75.36% 80.49% 81.52% 89.32% 100.00%
P/EPS 61.89 47.40 46.89 40.70 41.06 99.15 70.25 -8.12%
  QoQ % 30.57% 1.09% 15.21% -0.88% -58.59% 41.14% -
  Horiz. % 88.10% 67.47% 66.75% 57.94% 58.45% 141.14% 100.00%
EY 1.62 2.11 2.13 2.46 2.44 1.01 1.42 9.21%
  QoQ % -23.22% -0.94% -13.41% 0.82% 141.58% -28.87% -
  Horiz. % 114.08% 148.59% 150.00% 173.24% 171.83% 71.13% 100.00%
DY 1.44 2.19 2.30 2.21 1.73 0.00 1.38 2.89%
  QoQ % -34.25% -4.78% 4.07% 27.75% 0.00% 0.00% -
  Horiz. % 104.35% 158.70% 166.67% 160.14% 125.36% 0.00% 100.00%
P/NAPS 1.20 1.05 1.00 1.03 1.00 1.26 1.28 -4.22%
  QoQ % 14.29% 5.00% -2.91% 3.00% -20.63% -1.56% -
  Horiz. % 93.75% 82.03% 78.12% 80.47% 78.12% 98.44% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 21/05/18 27/02/18 29/11/17 23/08/17 19/05/17 23/02/17 -
Price 2.0000 2.1200 1.9800 1.7100 1.7100 2.1000 2.1900 -
P/RPS 4.74 4.23 4.17 3.71 3.92 4.29 4.92 -2.46%
  QoQ % 12.06% 1.44% 12.40% -5.36% -8.62% -12.80% -
  Horiz. % 96.34% 85.98% 84.76% 75.41% 79.67% 87.20% 100.00%
P/EPS 59.22 54.91 53.35 38.45 40.58 97.75 70.90 -11.34%
  QoQ % 7.85% 2.92% 38.75% -5.25% -58.49% 37.87% -
  Horiz. % 83.53% 77.45% 75.25% 54.23% 57.24% 137.87% 100.00%
EY 1.69 1.82 1.87 2.60 2.46 1.02 1.41 12.87%
  QoQ % -7.14% -2.67% -28.08% 5.69% 141.18% -27.66% -
  Horiz. % 119.86% 129.08% 132.62% 184.40% 174.47% 72.34% 100.00%
DY 1.50 1.89 2.02 2.34 1.75 0.00 1.37 6.25%
  QoQ % -20.63% -6.44% -13.68% 33.71% 0.00% 0.00% -
  Horiz. % 109.49% 137.96% 147.45% 170.80% 127.74% 0.00% 100.00%
P/NAPS 1.15 1.22 1.14 0.98 0.99 1.24 1.29 -7.39%
  QoQ % -5.74% 7.02% 16.33% -1.01% -20.16% -3.88% -
  Horiz. % 89.15% 94.57% 88.37% 75.97% 76.74% 96.12% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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