Highlights

[MAGNUM] QoQ Quarter Result on 2013-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -18.29%    YoY -     8.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 669,986 696,596 792,545 741,201 702,393 700,319 847,425 -14.49%
  QoQ % -3.82% -12.11% 6.93% 5.53% 0.30% -17.36% -
  Horiz. % 79.06% 82.20% 93.52% 87.47% 82.89% 82.64% 100.00%
PBT 74,721 94,576 118,848 83,827 77,119 86,346 157,968 -39.26%
  QoQ % -20.99% -20.42% 41.78% 8.70% -10.69% -45.34% -
  Horiz. % 47.30% 59.87% 75.24% 53.07% 48.82% 54.66% 100.00%
Tax -28,749 -25,470 -34,182 -31,088 -12,214 -84,779 -4,020 270.75%
  QoQ % -12.87% 25.49% -9.95% -154.53% 85.59% -2,008.93% -
  Horiz. % 715.15% 633.58% 850.30% 773.33% 303.83% 2,108.93% 100.00%
NP 45,972 69,106 84,666 52,739 64,905 1,567 153,948 -55.29%
  QoQ % -33.48% -18.38% 60.54% -18.74% 4,041.99% -98.98% -
  Horiz. % 29.86% 44.89% 55.00% 34.26% 42.16% 1.02% 100.00%
NP to SH 45,417 67,999 82,534 52,930 64,774 649 149,445 -54.77%
  QoQ % -33.21% -17.61% 55.93% -18.29% 9,880.59% -99.57% -
  Horiz. % 30.39% 45.50% 55.23% 35.42% 43.34% 0.43% 100.00%
Tax Rate 38.48 % 26.93 % 28.76 % 37.09 % 15.84 % 98.19 % 2.54 % 511.25%
  QoQ % 42.89% -6.36% -22.46% 134.15% -83.87% 3,765.75% -
  Horiz. % 1,514.96% 1,060.24% 1,132.28% 1,460.24% 623.62% 3,865.75% 100.00%
Total Cost 624,014 627,490 707,879 688,462 637,488 698,752 693,477 -6.79%
  QoQ % -0.55% -11.36% 2.82% 8.00% -8.77% 0.76% -
  Horiz. % 89.98% 90.48% 102.08% 99.28% 91.93% 100.76% 100.00%
Net Worth 2,441,163 2,464,963 2,490,249 1,438,051 2,464,228 3,245,091 3,543,981 -21.99%
  QoQ % -0.97% -1.02% 73.17% -41.64% -24.06% -8.43% -
  Horiz. % 68.88% 69.55% 70.27% 40.58% 69.53% 91.57% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 70,964 70,832 71,149 71,902 70,406 71,164 71,164 -0.19%
  QoQ % 0.19% -0.45% -1.05% 2.12% -1.06% 0.00% -
  Horiz. % 99.72% 99.53% 99.98% 101.04% 98.94% 100.00% 100.00%
Div Payout % 156.25 % 104.17 % 86.21 % 135.84 % 108.70 % 10,965.22 % 47.62 % 120.65%
  QoQ % 50.00% 20.83% -36.54% 24.97% -99.01% 22,926.50% -
  Horiz. % 328.12% 218.75% 181.04% 285.26% 228.27% 23,026.50% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,441,163 2,464,963 2,490,249 1,438,051 2,464,228 3,245,091 3,543,981 -21.99%
  QoQ % -0.97% -1.02% 73.17% -41.64% -24.06% -8.43% -
  Horiz. % 68.88% 69.55% 70.27% 40.58% 69.53% 91.57% 100.00%
NOSH 1,419,281 1,416,645 1,422,999 1,438,051 1,408,130 1,423,285 1,423,285 -0.19%
  QoQ % 0.19% -0.45% -1.05% 2.12% -1.06% 0.00% -
  Horiz. % 99.72% 99.53% 99.98% 101.04% 98.94% 100.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.86 % 9.92 % 10.68 % 7.12 % 9.24 % 0.22 % 18.17 % -47.73%
  QoQ % -30.85% -7.12% 50.00% -22.94% 4,100.00% -98.79% -
  Horiz. % 37.75% 54.60% 58.78% 39.19% 50.85% 1.21% 100.00%
ROE 1.86 % 2.76 % 3.31 % 3.68 % 2.63 % 0.02 % 4.22 % -42.05%
  QoQ % -32.61% -16.62% -10.05% 39.92% 13,050.00% -99.53% -
  Horiz. % 44.08% 65.40% 78.44% 87.20% 62.32% 0.47% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.21 49.17 55.70 51.54 49.88 49.20 59.54 -14.32%
  QoQ % -3.99% -11.72% 8.07% 3.33% 1.38% -17.37% -
  Horiz. % 79.29% 82.58% 93.55% 86.56% 83.78% 82.63% 100.00%
EPS 3.20 4.80 5.80 3.70 4.60 0.00 10.50 -54.68%
  QoQ % -33.33% -17.24% 56.76% -19.57% 0.00% 0.00% -
  Horiz. % 30.48% 45.71% 55.24% 35.24% 43.81% 0.00% 100.00%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 -
  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%
NAPS 1.7200 1.7400 1.7500 1.0000 1.7500 2.2800 2.4900 -21.84%
  QoQ % -1.15% -0.57% 75.00% -42.86% -23.25% -8.43% -
  Horiz. % 69.08% 69.88% 70.28% 40.16% 70.28% 91.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.60 48.45 55.12 51.55 48.85 48.71 58.94 -14.48%
  QoQ % -3.82% -12.10% 6.93% 5.53% 0.29% -17.36% -
  Horiz. % 79.06% 82.20% 93.52% 87.46% 82.88% 82.64% 100.00%
EPS 3.16 4.73 5.74 3.68 4.51 0.05 10.39 -54.74%
  QoQ % -33.19% -17.60% 55.98% -18.40% 8,920.00% -99.52% -
  Horiz. % 30.41% 45.52% 55.25% 35.42% 43.41% 0.48% 100.00%
DPS 4.94 4.93 4.95 5.00 4.90 4.95 4.95 -0.13%
  QoQ % 0.20% -0.40% -1.00% 2.04% -1.01% 0.00% -
  Horiz. % 99.80% 99.60% 100.00% 101.01% 98.99% 100.00% 100.00%
NAPS 1.6979 1.7145 1.7320 1.0002 1.7139 2.2571 2.4650 -21.99%
  QoQ % -0.97% -1.01% 73.17% -41.64% -24.07% -8.43% -
  Horiz. % 68.88% 69.55% 70.26% 40.58% 69.53% 91.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.0000 3.0500 2.9900 3.1600 3.2700 3.6100 3.6200 -
P/RPS 6.36 6.20 5.37 6.13 6.56 7.34 6.08 3.04%
  QoQ % 2.58% 15.46% -12.40% -6.55% -10.63% 20.72% -
  Horiz. % 104.61% 101.97% 88.32% 100.82% 107.89% 120.72% 100.00%
P/EPS 93.75 63.54 51.55 85.85 71.09 7,916.89 34.48 94.69%
  QoQ % 47.54% 23.26% -39.95% 20.76% -99.10% 22,860.82% -
  Horiz. % 271.90% 184.28% 149.51% 248.98% 206.18% 22,960.82% 100.00%
EY 1.07 1.57 1.94 1.16 1.41 0.01 2.90 -48.53%
  QoQ % -31.85% -19.07% 67.24% -17.73% 14,000.00% -99.66% -
  Horiz. % 36.90% 54.14% 66.90% 40.00% 48.62% 0.34% 100.00%
DY 1.67 1.64 1.67 1.58 1.53 1.39 1.38 13.55%
  QoQ % 1.83% -1.80% 5.70% 3.27% 10.07% 0.72% -
  Horiz. % 121.01% 118.84% 121.01% 114.49% 110.87% 100.72% 100.00%
P/NAPS 1.74 1.75 1.71 3.16 1.87 1.58 1.45 12.91%
  QoQ % -0.57% 2.34% -45.89% 68.98% 18.35% 8.97% -
  Horiz. % 120.00% 120.69% 117.93% 217.93% 128.97% 108.97% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 21/05/14 25/02/14 14/11/13 22/08/13 27/05/13 -
Price 2.9100 3.0500 3.0400 3.0100 3.2400 3.3300 3.5100 -
P/RPS 6.16 6.20 5.46 5.84 6.50 6.77 5.90 2.91%
  QoQ % -0.65% 13.55% -6.51% -10.15% -3.99% 14.75% -
  Horiz. % 104.41% 105.08% 92.54% 98.98% 110.17% 114.75% 100.00%
P/EPS 90.94 63.54 52.41 81.78 70.43 7,302.84 33.43 94.75%
  QoQ % 43.12% 21.24% -35.91% 16.12% -99.04% 21,745.17% -
  Horiz. % 272.03% 190.07% 156.78% 244.63% 210.68% 21,845.17% 100.00%
EY 1.10 1.57 1.91 1.22 1.42 0.01 2.99 -48.63%
  QoQ % -29.94% -17.80% 56.56% -14.08% 14,100.00% -99.67% -
  Horiz. % 36.79% 52.51% 63.88% 40.80% 47.49% 0.33% 100.00%
DY 1.72 1.64 1.64 1.66 1.54 1.50 1.42 13.62%
  QoQ % 4.88% 0.00% -1.20% 7.79% 2.67% 5.63% -
  Horiz. % 121.13% 115.49% 115.49% 116.90% 108.45% 105.63% 100.00%
P/NAPS 1.69 1.75 1.74 3.01 1.85 1.46 1.41 12.82%
  QoQ % -3.43% 0.57% -42.19% 62.70% 26.71% 3.55% -
  Horiz. % 119.86% 124.11% 123.40% 213.48% 131.21% 103.55% 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
 
 

394  406  616  1031 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.195-0.035 
 IRIS 0.285+0.02 
 KGROUP 0.060.00 
 AT 0.0850.00 
 LUSTER 0.19-0.005 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 DSONIC-WA 0.245+0.035 

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