Highlights

[MAGNUM] QoQ Quarter Result on 2014-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 13-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     33.40%    YoY -     14.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 660,174 647,129 791,276 727,414 669,986 696,596 792,545 -11.46%
  QoQ % 2.02% -18.22% 8.78% 8.57% -3.82% -12.11% -
  Horiz. % 83.30% 81.65% 99.84% 91.78% 84.54% 87.89% 100.00%
PBT 56,542 86,549 129,005 85,565 74,721 94,576 118,848 -39.03%
  QoQ % -34.67% -32.91% 50.77% 14.51% -20.99% -20.42% -
  Horiz. % 47.58% 72.82% 108.55% 72.00% 62.87% 79.58% 100.00%
Tax -18,069 -25,808 -35,472 -24,358 -28,749 -25,470 -34,182 -34.60%
  QoQ % 29.99% 27.24% -45.63% 15.27% -12.87% 25.49% -
  Horiz. % 52.86% 75.50% 103.77% 71.26% 84.11% 74.51% 100.00%
NP 38,473 60,741 93,533 61,207 45,972 69,106 84,666 -40.87%
  QoQ % -36.66% -35.06% 52.81% 33.14% -33.48% -18.38% -
  Horiz. % 45.44% 71.74% 110.47% 72.29% 54.30% 81.62% 100.00%
NP to SH 37,972 59,825 90,763 60,588 45,417 67,999 82,534 -40.38%
  QoQ % -36.53% -34.09% 49.80% 33.40% -33.21% -17.61% -
  Horiz. % 46.01% 72.49% 109.97% 73.41% 55.03% 82.39% 100.00%
Tax Rate 31.96 % 29.82 % 27.50 % 28.47 % 38.48 % 26.93 % 28.76 % 7.28%
  QoQ % 7.18% 8.44% -3.41% -26.01% 42.89% -6.36% -
  Horiz. % 111.13% 103.69% 95.62% 98.99% 133.80% 93.64% 100.00%
Total Cost 621,701 586,388 697,743 666,207 624,014 627,490 707,879 -8.28%
  QoQ % 6.02% -15.96% 4.73% 6.76% -0.55% -11.36% -
  Horiz. % 87.83% 82.84% 98.57% 94.11% 88.15% 88.64% 100.00%
Net Worth 2,390,829 2,449,976 2,453,437 2,453,359 2,441,163 2,464,963 2,490,249 -2.68%
  QoQ % -2.41% -0.14% 0.00% 0.50% -0.97% -1.02% -
  Horiz. % 96.01% 98.38% 98.52% 98.52% 98.03% 98.98% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 35,159 71,220 70,908 71,318 70,964 70,832 71,149 -37.47%
  QoQ % -50.63% 0.44% -0.57% 0.50% 0.19% -0.45% -
  Horiz. % 49.42% 100.10% 99.66% 100.24% 99.74% 99.55% 100.00%
Div Payout % 92.59 % 119.05 % 78.13 % 117.71 % 156.25 % 104.17 % 86.21 % 4.87%
  QoQ % -22.23% 52.37% -33.63% -24.67% 50.00% 20.83% -
  Horiz. % 107.40% 138.09% 90.63% 136.54% 181.24% 120.83% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,390,829 2,449,976 2,453,437 2,453,359 2,441,163 2,464,963 2,490,249 -2.68%
  QoQ % -2.41% -0.14% 0.00% 0.50% -0.97% -1.02% -
  Horiz. % 96.01% 98.38% 98.52% 98.52% 98.03% 98.98% 100.00%
NOSH 1,406,370 1,424,404 1,418,171 1,426,372 1,419,281 1,416,645 1,422,999 -0.78%
  QoQ % -1.27% 0.44% -0.57% 0.50% 0.19% -0.45% -
  Horiz. % 98.83% 100.10% 99.66% 100.24% 99.74% 99.55% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.83 % 9.39 % 11.82 % 8.41 % 6.86 % 9.92 % 10.68 % -33.18%
  QoQ % -37.91% -20.56% 40.55% 22.59% -30.85% -7.12% -
  Horiz. % 54.59% 87.92% 110.67% 78.75% 64.23% 92.88% 100.00%
ROE 1.59 % 2.44 % 3.70 % 2.47 % 1.86 % 2.76 % 3.31 % -38.64%
  QoQ % -34.84% -34.05% 49.80% 32.80% -32.61% -16.62% -
  Horiz. % 48.04% 73.72% 111.78% 74.62% 56.19% 83.38% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.94 45.43 55.80 51.00 47.21 49.17 55.70 -10.77%
  QoQ % 3.32% -18.58% 9.41% 8.03% -3.99% -11.72% -
  Horiz. % 84.27% 81.56% 100.18% 91.56% 84.76% 88.28% 100.00%
EPS 2.70 4.20 6.40 4.20 3.20 4.80 5.80 -39.91%
  QoQ % -35.71% -34.38% 52.38% 31.25% -33.33% -17.24% -
  Horiz. % 46.55% 72.41% 110.34% 72.41% 55.17% 82.76% 100.00%
DPS 2.50 5.00 5.00 5.00 5.00 5.00 5.00 -36.98%
  QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7000 1.7200 1.7300 1.7200 1.7200 1.7400 1.7500 -1.91%
  QoQ % -1.16% -0.58% 0.58% 0.00% -1.15% -0.57% -
  Horiz. % 97.14% 98.29% 98.86% 98.29% 98.29% 99.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.92 45.01 55.04 50.59 46.60 48.45 55.12 -11.45%
  QoQ % 2.02% -18.22% 8.80% 8.56% -3.82% -12.10% -
  Horiz. % 83.31% 81.66% 99.85% 91.78% 84.54% 87.90% 100.00%
EPS 2.64 4.16 6.31 4.21 3.16 4.73 5.74 -40.39%
  QoQ % -36.54% -34.07% 49.88% 33.23% -33.19% -17.60% -
  Horiz. % 45.99% 72.47% 109.93% 73.34% 55.05% 82.40% 100.00%
DPS 2.45 4.95 4.93 4.96 4.94 4.93 4.95 -37.40%
  QoQ % -50.51% 0.41% -0.60% 0.40% 0.20% -0.40% -
  Horiz. % 49.49% 100.00% 99.60% 100.20% 99.80% 99.60% 100.00%
NAPS 1.6629 1.7040 1.7064 1.7064 1.6979 1.7145 1.7320 -2.68%
  QoQ % -2.41% -0.14% 0.00% 0.50% -0.97% -1.01% -
  Horiz. % 96.01% 98.38% 98.52% 98.52% 98.03% 98.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.5600 2.6500 2.6900 2.7300 3.0000 3.0500 2.9900 -
P/RPS 5.45 5.83 4.82 5.35 6.36 6.20 5.37 0.99%
  QoQ % -6.52% 20.95% -9.91% -15.88% 2.58% 15.46% -
  Horiz. % 101.49% 108.57% 89.76% 99.63% 118.44% 115.46% 100.00%
P/EPS 94.81 63.10 42.03 64.27 93.75 63.54 51.55 50.06%
  QoQ % 50.25% 50.13% -34.60% -31.45% 47.54% 23.26% -
  Horiz. % 183.92% 122.41% 81.53% 124.68% 181.86% 123.26% 100.00%
EY 1.05 1.58 2.38 1.56 1.07 1.57 1.94 -33.56%
  QoQ % -33.54% -33.61% 52.56% 45.79% -31.85% -19.07% -
  Horiz. % 54.12% 81.44% 122.68% 80.41% 55.15% 80.93% 100.00%
DY 0.98 1.89 1.86 1.83 1.67 1.64 1.67 -29.88%
  QoQ % -48.15% 1.61% 1.64% 9.58% 1.83% -1.80% -
  Horiz. % 58.68% 113.17% 111.38% 109.58% 100.00% 98.20% 100.00%
P/NAPS 1.51 1.54 1.55 1.59 1.74 1.75 1.71 -7.95%
  QoQ % -1.95% -0.65% -2.52% -8.62% -0.57% 2.34% -
  Horiz. % 88.30% 90.06% 90.64% 92.98% 101.75% 102.34% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 19/08/15 28/05/15 13/02/15 27/11/14 21/08/14 21/05/14 -
Price 2.7000 2.5900 2.6800 2.7600 2.9100 3.0500 3.0400 -
P/RPS 5.75 5.70 4.80 5.41 6.16 6.20 5.46 3.51%
  QoQ % 0.88% 18.75% -11.28% -12.18% -0.65% 13.55% -
  Horiz. % 105.31% 104.40% 87.91% 99.08% 112.82% 113.55% 100.00%
P/EPS 100.00 61.67 41.88 64.98 90.94 63.54 52.41 53.78%
  QoQ % 62.15% 47.25% -35.55% -28.55% 43.12% 21.24% -
  Horiz. % 190.80% 117.67% 79.91% 123.98% 173.52% 121.24% 100.00%
EY 1.00 1.62 2.39 1.54 1.10 1.57 1.91 -35.01%
  QoQ % -38.27% -32.22% 55.19% 40.00% -29.94% -17.80% -
  Horiz. % 52.36% 84.82% 125.13% 80.63% 57.59% 82.20% 100.00%
DY 0.93 1.93 1.87 1.81 1.72 1.64 1.64 -31.47%
  QoQ % -51.81% 3.21% 3.31% 5.23% 4.88% 0.00% -
  Horiz. % 56.71% 117.68% 114.02% 110.37% 104.88% 100.00% 100.00%
P/NAPS 1.59 1.51 1.55 1.60 1.69 1.75 1.74 -5.83%
  QoQ % 5.30% -2.58% -3.13% -5.33% -3.43% 0.57% -
  Horiz. % 91.38% 86.78% 89.08% 91.95% 97.13% 100.57% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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