Highlights

[MAGNUM] QoQ Quarter Result on 2011-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 21-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     316.12%    YoY -     206.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 749,309 758,638 905,889 911,465 819,968 865,572 945,376 -14.32%
  QoQ % -1.23% -16.25% -0.61% 11.16% -5.27% -8.44% -
  Horiz. % 79.26% 80.25% 95.82% 96.41% 86.73% 91.56% 100.00%
PBT 75,900 104,605 118,157 276,208 97,478 132,935 167,081 -40.82%
  QoQ % -27.44% -11.47% -57.22% 183.35% -26.67% -20.44% -
  Horiz. % 45.43% 62.61% 70.72% 165.31% 58.34% 79.56% 100.00%
Tax -2,252 26,616 -32,880 -14,416 -33,507 -30,765 -31,689 -82.76%
  QoQ % -108.46% 180.95% -128.08% 56.98% -8.91% 2.92% -
  Horiz. % 7.11% -83.99% 103.76% 45.49% 105.74% 97.08% 100.00%
NP 73,648 131,221 85,277 261,792 63,971 102,170 135,392 -33.29%
  QoQ % -43.87% 53.88% -67.43% 309.24% -37.39% -24.54% -
  Horiz. % 54.40% 96.92% 62.99% 193.36% 47.25% 75.46% 100.00%
NP to SH 72,366 134,624 83,724 261,133 62,755 69,694 88,094 -12.26%
  QoQ % -46.25% 60.79% -67.94% 316.12% -9.96% -20.89% -
  Horiz. % 82.15% 152.82% 95.04% 296.43% 71.24% 79.11% 100.00%
Tax Rate 2.97 % -25.44 % 27.83 % 5.22 % 34.37 % 23.14 % 18.97 % -70.85%
  QoQ % 111.67% -191.41% 433.14% -84.81% 48.53% 21.98% -
  Horiz. % 15.66% -134.11% 146.71% 27.52% 181.18% 121.98% 100.00%
Total Cost 675,661 627,417 820,612 649,673 755,997 763,402 809,984 -11.36%
  QoQ % 7.69% -23.54% 26.31% -14.06% -0.97% -5.75% -
  Horiz. % 83.42% 77.46% 101.31% 80.21% 93.33% 94.25% 100.00%
Net Worth 3,339,969 3,379,921 3,263,816 2,550,362 2,504,839 2,869,923 2,453,601 22.76%
  QoQ % -1.18% 3.56% 27.97% 1.82% -12.72% 16.97% -
  Horiz. % 136.13% 137.75% 133.02% 103.94% 102.09% 116.97% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 83,499 - - 63,759 - 54,769 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.46% 0.00% 0.00% 116.41% 0.00% 100.00% -
Div Payout % 115.38 % - % - % 24.42 % - % 78.59 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.81% 0.00% 0.00% 31.07% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,339,969 3,379,921 3,263,816 2,550,362 2,504,839 2,869,923 2,453,601 22.76%
  QoQ % -1.18% 3.56% 27.97% 1.82% -12.72% 16.97% -
  Horiz. % 136.13% 137.75% 133.02% 103.94% 102.09% 116.97% 100.00%
NOSH 1,391,653 1,432,170 1,419,050 1,275,181 1,240,019 1,095,390 1,066,783 19.33%
  QoQ % -2.83% 0.92% 11.28% 2.84% 13.20% 2.68% -
  Horiz. % 130.45% 134.25% 133.02% 119.54% 116.24% 102.68% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.83 % 17.30 % 9.41 % 28.72 % 7.80 % 11.80 % 14.32 % -22.13%
  QoQ % -43.18% 83.85% -67.24% 268.21% -33.90% -17.60% -
  Horiz. % 68.65% 120.81% 65.71% 200.56% 54.47% 82.40% 100.00%
ROE 2.17 % 3.98 % 2.57 % 10.24 % 2.51 % 2.43 % 3.59 % -28.44%
  QoQ % -45.48% 54.86% -74.90% 307.97% 3.29% -32.31% -
  Horiz. % 60.45% 110.86% 71.59% 285.24% 69.92% 67.69% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.84 52.97 63.84 71.48 66.13 79.02 88.62 -28.20%
  QoQ % 1.64% -17.03% -10.69% 8.09% -16.31% -10.83% -
  Horiz. % 60.75% 59.77% 72.04% 80.66% 74.62% 89.17% 100.00%
EPS 5.10 9.40 5.90 19.60 5.20 6.30 8.30 -27.66%
  QoQ % -45.74% 59.32% -69.90% 276.92% -17.46% -24.10% -
  Horiz. % 61.45% 113.25% 71.08% 236.14% 62.65% 75.90% 100.00%
DPS 6.00 0.00 0.00 5.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 2.4000 2.3600 2.3000 2.0000 2.0200 2.6200 2.3000 2.87%
  QoQ % 1.69% 2.61% 15.00% -0.99% -22.90% 13.91% -
  Horiz. % 104.35% 102.61% 100.00% 86.96% 87.83% 113.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.12 52.77 63.01 63.40 57.03 60.20 65.75 -14.31%
  QoQ % -1.23% -16.25% -0.62% 11.17% -5.27% -8.44% -
  Horiz. % 79.27% 80.26% 95.83% 96.43% 86.74% 91.56% 100.00%
EPS 5.03 9.36 5.82 18.16 4.36 4.85 6.13 -12.32%
  QoQ % -46.26% 60.82% -67.95% 316.51% -10.10% -20.88% -
  Horiz. % 82.06% 152.69% 94.94% 296.25% 71.13% 79.12% 100.00%
DPS 5.81 0.00 0.00 4.43 0.00 3.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.49% 0.00% 0.00% 116.27% 0.00% 100.00% -
NAPS 2.3231 2.3508 2.2701 1.7739 1.7422 1.9961 1.7066 22.76%
  QoQ % -1.18% 3.55% 27.97% 1.82% -12.72% 16.96% -
  Horiz. % 136.12% 137.75% 133.02% 103.94% 102.09% 116.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.5000 3.3000 2.7600 2.6700 2.3800 3.0300 2.6800 -
P/RPS 6.50 6.23 4.32 3.74 3.60 3.83 3.02 66.47%
  QoQ % 4.33% 44.21% 15.51% 3.89% -6.01% 26.82% -
  Horiz. % 215.23% 206.29% 143.05% 123.84% 119.21% 126.82% 100.00%
P/EPS 67.31 35.11 46.78 13.04 47.03 47.62 32.45 62.43%
  QoQ % 91.71% -24.95% 258.74% -72.27% -1.24% 46.75% -
  Horiz. % 207.43% 108.20% 144.16% 40.18% 144.93% 146.75% 100.00%
EY 1.49 2.85 2.14 7.67 2.13 2.10 3.08 -38.29%
  QoQ % -47.72% 33.18% -72.10% 260.09% 1.43% -31.82% -
  Horiz. % 48.38% 92.53% 69.48% 249.03% 69.16% 68.18% 100.00%
DY 1.71 0.00 0.00 1.87 0.00 1.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.64% 0.00% 0.00% 113.33% 0.00% 100.00% -
P/NAPS 1.46 1.40 1.20 1.34 1.18 1.16 1.17 15.86%
  QoQ % 4.29% 16.67% -10.45% 13.56% 1.72% -0.85% -
  Horiz. % 124.79% 119.66% 102.56% 114.53% 100.85% 99.15% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 25/05/12 21/03/12 23/11/11 24/08/11 25/05/11 -
Price 3.7100 3.8100 3.1900 2.7800 2.6200 2.7500 3.1300 -
P/RPS 6.89 7.19 5.00 3.89 3.96 3.48 3.53 55.99%
  QoQ % -4.17% 43.80% 28.53% -1.77% 13.79% -1.42% -
  Horiz. % 195.18% 203.68% 141.64% 110.20% 112.18% 98.58% 100.00%
P/EPS 71.35 40.53 54.07 13.58 51.77 43.22 37.90 52.29%
  QoQ % 76.04% -25.04% 298.16% -73.77% 19.78% 14.04% -
  Horiz. % 188.26% 106.94% 142.66% 35.83% 136.60% 114.04% 100.00%
EY 1.40 2.47 1.85 7.37 1.93 2.31 2.64 -34.41%
  QoQ % -43.32% 33.51% -74.90% 281.87% -16.45% -12.50% -
  Horiz. % 53.03% 93.56% 70.08% 279.17% 73.11% 87.50% 100.00%
DY 1.62 0.00 0.00 1.80 0.00 1.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.01% 0.00% 0.00% 98.90% 0.00% 100.00% -
P/NAPS 1.55 1.61 1.39 1.39 1.30 1.05 1.36 9.08%
  QoQ % -3.73% 15.83% 0.00% 6.92% 23.81% -22.79% -
  Horiz. % 113.97% 118.38% 102.21% 102.21% 95.59% 77.21% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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