Highlights

[MAGNUM] QoQ Quarter Result on 2012-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -32.35%    YoY -     -81.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 702,393 700,319 847,425 740,619 749,309 758,638 905,889 -15.59%
  QoQ % 0.30% -17.36% 14.42% -1.16% -1.23% -16.25% -
  Horiz. % 77.54% 77.31% 93.55% 81.76% 82.72% 83.75% 100.00%
PBT 77,119 86,346 157,968 25,884 75,900 104,605 118,157 -24.74%
  QoQ % -10.69% -45.34% 510.29% -65.90% -27.44% -11.47% -
  Horiz. % 65.27% 73.08% 133.69% 21.91% 64.24% 88.53% 100.00%
Tax -12,214 -84,779 -4,020 21,434 -2,252 26,616 -32,880 -48.29%
  QoQ % 85.59% -2,008.93% -118.76% 1,051.78% -108.46% 180.95% -
  Horiz. % 37.15% 257.84% 12.23% -65.19% 6.85% -80.95% 100.00%
NP 64,905 1,567 153,948 47,318 73,648 131,221 85,277 -16.62%
  QoQ % 4,041.99% -98.98% 225.35% -35.75% -43.87% 53.88% -
  Horiz. % 76.11% 1.84% 180.53% 55.49% 86.36% 153.88% 100.00%
NP to SH 64,774 649 149,445 48,952 72,366 134,624 83,724 -15.71%
  QoQ % 9,880.59% -99.57% 205.29% -32.35% -46.25% 60.79% -
  Horiz. % 77.37% 0.78% 178.50% 58.47% 86.43% 160.79% 100.00%
Tax Rate 15.84 % 98.19 % 2.54 % -82.81 % 2.97 % -25.44 % 27.83 % -31.30%
  QoQ % -83.87% 3,765.75% 103.07% -2,888.22% 111.67% -191.41% -
  Horiz. % 56.92% 352.82% 9.13% -297.56% 10.67% -91.41% 100.00%
Total Cost 637,488 698,752 693,477 693,301 675,661 627,417 820,612 -15.48%
  QoQ % -8.77% 0.76% 0.03% 2.61% 7.69% -23.54% -
  Horiz. % 77.68% 85.15% 84.51% 84.49% 82.34% 76.46% 100.00%
Net Worth 2,464,228 3,245,091 3,543,981 3,623,308 3,339,969 3,379,921 3,263,816 -17.07%
  QoQ % -24.06% -8.43% -2.19% 8.48% -1.18% 3.56% -
  Horiz. % 75.50% 99.43% 108.58% 111.01% 102.33% 103.56% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 70,406 71,164 71,164 75,801 83,499 - - -
  QoQ % -1.06% 0.00% -6.12% -9.22% 0.00% 0.00% -
  Horiz. % 84.32% 85.23% 85.23% 90.78% 100.00% - -
Div Payout % 108.70 % 10,965.22 % 47.62 % 154.85 % 115.38 % - % - % -
  QoQ % -99.01% 22,926.50% -69.25% 34.21% 0.00% 0.00% -
  Horiz. % 94.21% 9,503.57% 41.27% 134.21% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,464,228 3,245,091 3,543,981 3,623,308 3,339,969 3,379,921 3,263,816 -17.07%
  QoQ % -24.06% -8.43% -2.19% 8.48% -1.18% 3.56% -
  Horiz. % 75.50% 99.43% 108.58% 111.01% 102.33% 103.56% 100.00%
NOSH 1,408,130 1,423,285 1,423,285 1,516,028 1,391,653 1,432,170 1,419,050 -0.51%
  QoQ % -1.06% 0.00% -6.12% 8.94% -2.83% 0.92% -
  Horiz. % 99.23% 100.30% 100.30% 106.83% 98.07% 100.92% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.24 % 0.22 % 18.17 % 6.39 % 9.83 % 17.30 % 9.41 % -1.21%
  QoQ % 4,100.00% -98.79% 184.35% -34.99% -43.18% 83.85% -
  Horiz. % 98.19% 2.34% 193.09% 67.91% 104.46% 183.85% 100.00%
ROE 2.63 % 0.02 % 4.22 % 1.35 % 2.17 % 3.98 % 2.57 % 1.55%
  QoQ % 13,050.00% -99.53% 212.59% -37.79% -45.48% 54.86% -
  Horiz. % 102.33% 0.78% 164.20% 52.53% 84.44% 154.86% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.88 49.20 59.54 48.85 53.84 52.97 63.84 -15.16%
  QoQ % 1.38% -17.37% 21.88% -9.27% 1.64% -17.03% -
  Horiz. % 78.13% 77.07% 93.26% 76.52% 84.34% 82.97% 100.00%
EPS 4.60 0.00 10.50 3.40 5.10 9.40 5.90 -15.28%
  QoQ % 0.00% 0.00% 208.82% -33.33% -45.74% 59.32% -
  Horiz. % 77.97% 0.00% 177.97% 57.63% 86.44% 159.32% 100.00%
DPS 5.00 5.00 5.00 5.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -16.67% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 83.33% 100.00% - -
NAPS 1.7500 2.2800 2.4900 2.3900 2.4000 2.3600 2.3000 -16.64%
  QoQ % -23.25% -8.43% 4.18% -0.42% 1.69% 2.61% -
  Horiz. % 76.09% 99.13% 108.26% 103.91% 104.35% 102.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.85 48.71 58.94 51.51 52.12 52.77 63.01 -15.59%
  QoQ % 0.29% -17.36% 14.42% -1.17% -1.23% -16.25% -
  Horiz. % 77.53% 77.31% 93.54% 81.75% 82.72% 83.75% 100.00%
EPS 4.51 0.05 10.39 3.40 5.03 9.36 5.82 -15.62%
  QoQ % 8,920.00% -99.52% 205.59% -32.41% -46.26% 60.82% -
  Horiz. % 77.49% 0.86% 178.52% 58.42% 86.43% 160.82% 100.00%
DPS 4.90 4.95 4.95 5.27 5.81 0.00 0.00 -
  QoQ % -1.01% 0.00% -6.07% -9.29% 0.00% 0.00% -
  Horiz. % 84.34% 85.20% 85.20% 90.71% 100.00% - -
NAPS 1.7139 2.2571 2.4650 2.5201 2.3231 2.3508 2.2701 -17.07%
  QoQ % -24.07% -8.43% -2.19% 8.48% -1.18% 3.55% -
  Horiz. % 75.50% 99.43% 108.59% 111.01% 102.33% 103.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.2700 3.6100 3.6200 3.4900 3.5000 3.3000 2.7600 -
P/RPS 6.56 7.34 6.08 7.14 6.50 6.23 4.32 32.08%
  QoQ % -10.63% 20.72% -14.85% 9.85% 4.33% 44.21% -
  Horiz. % 151.85% 169.91% 140.74% 165.28% 150.46% 144.21% 100.00%
P/EPS 71.09 7,916.89 34.48 108.08 67.31 35.11 46.78 32.15%
  QoQ % -99.10% 22,860.82% -68.10% 60.57% 91.71% -24.95% -
  Horiz. % 151.97% 16,923.66% 73.71% 231.04% 143.89% 75.05% 100.00%
EY 1.41 0.01 2.90 0.93 1.49 2.85 2.14 -24.26%
  QoQ % 14,000.00% -99.66% 211.83% -37.58% -47.72% 33.18% -
  Horiz. % 65.89% 0.47% 135.51% 43.46% 69.63% 133.18% 100.00%
DY 1.53 1.39 1.38 1.43 1.71 0.00 0.00 -
  QoQ % 10.07% 0.72% -3.50% -16.37% 0.00% 0.00% -
  Horiz. % 89.47% 81.29% 80.70% 83.63% 100.00% - -
P/NAPS 1.87 1.58 1.45 1.46 1.46 1.40 1.20 34.38%
  QoQ % 18.35% 8.97% -0.68% 0.00% 4.29% 16.67% -
  Horiz. % 155.83% 131.67% 120.83% 121.67% 121.67% 116.67% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 22/08/13 27/05/13 28/02/13 22/11/12 29/08/12 25/05/12 -
Price 3.2400 3.3300 3.5100 3.4000 3.7100 3.8100 3.1900 -
P/RPS 6.50 6.77 5.90 6.96 6.89 7.19 5.00 19.09%
  QoQ % -3.99% 14.75% -15.23% 1.02% -4.17% 43.80% -
  Horiz. % 130.00% 135.40% 118.00% 139.20% 137.80% 143.80% 100.00%
P/EPS 70.43 7,302.84 33.43 105.30 71.35 40.53 54.07 19.25%
  QoQ % -99.04% 21,745.17% -68.25% 47.58% 76.04% -25.04% -
  Horiz. % 130.26% 13,506.27% 61.83% 194.75% 131.96% 74.96% 100.00%
EY 1.42 0.01 2.99 0.95 1.40 2.47 1.85 -16.15%
  QoQ % 14,100.00% -99.67% 214.74% -32.14% -43.32% 33.51% -
  Horiz. % 76.76% 0.54% 161.62% 51.35% 75.68% 133.51% 100.00%
DY 1.54 1.50 1.42 1.47 1.62 0.00 0.00 -
  QoQ % 2.67% 5.63% -3.40% -9.26% 0.00% 0.00% -
  Horiz. % 95.06% 92.59% 87.65% 90.74% 100.00% - -
P/NAPS 1.85 1.46 1.41 1.42 1.55 1.61 1.39 20.98%
  QoQ % 26.71% 3.55% -0.70% -8.39% -3.73% 15.83% -
  Horiz. % 133.09% 105.04% 101.44% 102.16% 111.51% 115.83% 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
 
 

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