Highlights

[MAGNUM] QoQ Quarter Result on 2018-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -246.73%    YoY -     -211.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 666,403 756,246 724,405 667,109 600,388 712,352 675,086 -0.86%
  QoQ % -11.88% 4.40% 8.59% 11.11% -15.72% 5.52% -
  Horiz. % 98.71% 112.02% 107.31% 98.82% 88.94% 105.52% 100.00%
PBT 104,640 87,779 104,946 58,075 70,378 79,935 86,467 13.60%
  QoQ % 19.21% -16.36% 80.71% -17.48% -11.96% -7.55% -
  Horiz. % 121.02% 101.52% 121.37% 67.16% 81.39% 92.45% 100.00%
Tax -29,360 -26,832 -32,120 -127,849 -21,753 -24,200 -33,135 -7.77%
  QoQ % -9.42% 16.46% 74.88% -487.73% 10.11% 26.97% -
  Horiz. % 88.61% 80.98% 96.94% 385.84% 65.65% 73.03% 100.00%
NP 75,280 60,947 72,826 -69,774 48,625 55,735 53,332 25.91%
  QoQ % 23.52% -16.31% 204.37% -243.49% -12.76% 4.51% -
  Horiz. % 141.15% 114.28% 136.55% -130.83% 91.17% 104.51% 100.00%
NP to SH 74,422 60,007 72,267 -70,509 48,054 54,937 52,808 25.78%
  QoQ % 24.02% -16.96% 202.49% -246.73% -12.53% 4.03% -
  Horiz. % 140.93% 113.63% 136.85% -133.52% 91.00% 104.03% 100.00%
Tax Rate 28.06 % 30.57 % 30.61 % 220.14 % 30.91 % 30.27 % 38.32 % -18.81%
  QoQ % -8.21% -0.13% -86.10% 612.20% 2.11% -21.01% -
  Horiz. % 73.23% 79.78% 79.88% 574.48% 80.66% 78.99% 100.00%
Total Cost 591,123 695,299 651,579 736,883 551,763 656,617 621,754 -3.32%
  QoQ % -14.98% 6.71% -11.58% 33.55% -15.97% 5.61% -
  Horiz. % 95.07% 111.83% 104.80% 118.52% 88.74% 105.61% 100.00%
Net Worth 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 -0.00%
  QoQ % 0.58% 3.59% 0.60% -4.60% 0.00% -0.00% -
  Horiz. % 100.00% 99.42% 95.98% 95.40% 100.00% 100.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 71,147 56,918 56,918 56,918 42,688 56,918 56,918 16.09%
  QoQ % 25.00% 0.00% 0.00% 33.33% -25.00% -0.00% -
  Horiz. % 125.00% 100.00% 100.00% 100.00% 75.00% 100.00% 100.00%
Div Payout % 95.60 % 94.85 % 78.76 % - % 88.83 % 103.61 % 107.78 % -7.70%
  QoQ % 0.79% 20.43% 0.00% 0.00% -14.27% -3.87% -
  Horiz. % 88.70% 88.00% 73.07% 0.00% 82.42% 96.13% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 -0.00%
  QoQ % 0.58% 3.59% 0.60% -4.60% 0.00% -0.00% -
  Horiz. % 100.00% 99.42% 95.98% 95.40% 100.00% 100.00% 100.00%
NOSH 1,422,955 1,422,955 1,422,955 1,422,955 1,422,955 1,422,955 1,422,960 -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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.30 % 8.06 % 10.05 % -10.46 % 8.10 % 7.82 % 7.90 % 27.03%
  QoQ % 40.20% -19.80% 196.08% -229.14% 3.58% -1.01% -
  Horiz. % 143.04% 102.03% 127.22% -132.41% 102.53% 98.99% 100.00%
ROE 3.01 % 2.44 % 3.04 % -2.99 % 1.94 % 2.22 % 2.13 % 26.01%
  QoQ % 23.36% -19.74% 201.67% -254.12% -12.61% 4.23% -
  Horiz. % 141.31% 114.55% 142.72% -140.38% 91.08% 104.23% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 46.83 53.15 50.91 46.88 42.19 50.06 47.44 -0.86%
  QoQ % -11.89% 4.40% 8.60% 11.12% -15.72% 5.52% -
  Horiz. % 98.71% 112.04% 107.31% 98.82% 88.93% 105.52% 100.00%
EPS 5.23 4.22 5.08 -4.96 3.38 3.86 3.71 25.80%
  QoQ % 23.93% -16.93% 202.42% -246.75% -12.44% 4.04% -
  Horiz. % 140.97% 113.75% 136.93% -133.69% 91.11% 104.04% 100.00%
DPS 5.00 4.00 4.00 4.00 3.00 4.00 4.00 16.09%
  QoQ % 25.00% 0.00% 0.00% 33.33% -25.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% 100.00% 75.00% 100.00% 100.00%
NAPS 1.7400 1.7300 1.6700 1.6600 1.7400 1.7400 1.7400 -
  QoQ % 0.58% 3.59% 0.60% -4.60% 0.00% 0.00% -
  Horiz. % 100.00% 99.43% 95.98% 95.40% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 46.35 52.60 50.38 46.40 41.76 49.55 46.95 -0.86%
  QoQ % -11.88% 4.41% 8.58% 11.11% -15.72% 5.54% -
  Horiz. % 98.72% 112.03% 107.31% 98.83% 88.95% 105.54% 100.00%
EPS 5.18 4.17 5.03 -4.90 3.34 3.82 3.67 25.91%
  QoQ % 24.22% -17.10% 202.65% -246.71% -12.57% 4.09% -
  Horiz. % 141.14% 113.62% 137.06% -133.51% 91.01% 104.09% 100.00%
DPS 4.95 3.96 3.96 3.96 2.97 3.96 3.96 16.09%
  QoQ % 25.00% 0.00% 0.00% 33.33% -25.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% 100.00% 75.00% 100.00% 100.00%
NAPS 1.7221 1.7122 1.6528 1.6429 1.7221 1.7221 1.7221 -
  QoQ % 0.58% 3.59% 0.60% -4.60% 0.00% 0.00% -
  Horiz. % 100.00% 99.43% 95.98% 95.40% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.6600 2.3800 1.9500 1.9200 2.0900 1.8300 1.7400 -
P/RPS 5.68 4.48 3.83 4.10 4.95 3.66 3.67 33.91%
  QoQ % 26.79% 16.97% -6.59% -17.17% 35.25% -0.27% -
  Horiz. % 154.77% 122.07% 104.36% 111.72% 134.88% 99.73% 100.00%
P/EPS 50.86 56.44 38.40 -38.75 61.89 47.40 46.89 5.58%
  QoQ % -9.89% 46.98% 199.10% -162.61% 30.57% 1.09% -
  Horiz. % 108.47% 120.37% 81.89% -82.64% 131.99% 101.09% 100.00%
EY 1.97 1.77 2.60 -2.58 1.62 2.11 2.13 -5.09%
  QoQ % 11.30% -31.92% 200.78% -259.26% -23.22% -0.94% -
  Horiz. % 92.49% 83.10% 122.07% -121.13% 76.06% 99.06% 100.00%
DY 1.88 1.68 2.05 2.08 1.44 2.19 2.30 -12.61%
  QoQ % 11.90% -18.05% -1.44% 44.44% -34.25% -4.78% -
  Horiz. % 81.74% 73.04% 89.13% 90.43% 62.61% 95.22% 100.00%
P/NAPS 1.53 1.38 1.17 1.16 1.20 1.05 1.00 32.88%
  QoQ % 10.87% 17.95% 0.86% -3.33% 14.29% 5.00% -
  Horiz. % 153.00% 138.00% 117.00% 116.00% 120.00% 105.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 28/05/19 21/02/19 27/11/18 24/08/18 21/05/18 27/02/18 -
Price 2.7800 2.3100 2.3200 2.0200 2.0000 2.1200 1.9800 -
P/RPS 5.94 4.35 4.56 4.31 4.74 4.23 4.17 26.68%
  QoQ % 36.55% -4.61% 5.80% -9.07% 12.06% 1.44% -
  Horiz. % 142.45% 104.32% 109.35% 103.36% 113.67% 101.44% 100.00%
P/EPS 53.15 54.78 45.68 -40.77 59.22 54.91 53.35 -0.25%
  QoQ % -2.98% 19.92% 212.04% -168.84% 7.85% 2.92% -
  Horiz. % 99.63% 102.68% 85.62% -76.42% 111.00% 102.92% 100.00%
EY 1.88 1.83 2.19 -2.45 1.69 1.82 1.87 0.36%
  QoQ % 2.73% -16.44% 189.39% -244.97% -7.14% -2.67% -
  Horiz. % 100.53% 97.86% 117.11% -131.02% 90.37% 97.33% 100.00%
DY 1.80 1.73 1.72 1.98 1.50 1.89 2.02 -7.42%
  QoQ % 4.05% 0.58% -13.13% 32.00% -20.63% -6.44% -
  Horiz. % 89.11% 85.64% 85.15% 98.02% 74.26% 93.56% 100.00%
P/NAPS 1.60 1.34 1.39 1.22 1.15 1.22 1.14 25.43%
  QoQ % 19.40% -3.60% 13.93% 6.09% -5.74% 7.02% -
  Horiz. % 140.35% 117.54% 121.93% 107.02% 100.88% 107.02% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS