Highlights

[MAGNUM] QoQ Quarter Result on 2015-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     4.13%    YoY -     -34.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 647,190 625,777 752,563 668,431 660,174 647,129 791,276 -12.51%
  QoQ % 3.42% -16.85% 12.59% 1.25% 2.02% -18.22% -
  Horiz. % 81.79% 79.08% 95.11% 84.48% 83.43% 81.78% 100.00%
PBT 78,494 34,020 97,444 62,486 56,542 86,549 129,005 -28.13%
  QoQ % 130.73% -65.09% 55.95% 10.51% -34.67% -32.91% -
  Horiz. % 60.85% 26.37% 75.54% 48.44% 43.83% 67.09% 100.00%
Tax -22,753 -11,306 -27,595 -22,000 -18,069 -25,808 -35,472 -25.56%
  QoQ % -101.25% 59.03% -25.43% -21.76% 29.99% 27.24% -
  Horiz. % 64.14% 31.87% 77.79% 62.02% 50.94% 72.76% 100.00%
NP 55,741 22,714 69,849 40,486 38,473 60,741 93,533 -29.12%
  QoQ % 145.40% -67.48% 72.53% 5.23% -36.66% -35.06% -
  Horiz. % 59.60% 24.28% 74.68% 43.29% 41.13% 64.94% 100.00%
NP to SH 55,024 21,835 68,840 39,541 37,972 59,825 90,763 -28.30%
  QoQ % 152.00% -68.28% 74.10% 4.13% -36.53% -34.09% -
  Horiz. % 60.62% 24.06% 75.85% 43.57% 41.84% 65.91% 100.00%
Tax Rate 28.99 % 33.23 % 28.32 % 35.21 % 31.96 % 29.82 % 27.50 % 3.57%
  QoQ % -12.76% 17.34% -19.57% 10.17% 7.18% 8.44% -
  Horiz. % 105.42% 120.84% 102.98% 128.04% 116.22% 108.44% 100.00%
Total Cost 591,449 603,063 682,714 627,945 621,701 586,388 697,743 -10.41%
  QoQ % -1.93% -11.67% 8.72% 1.00% 6.02% -15.96% -
  Horiz. % 84.77% 86.43% 97.85% 90.00% 89.10% 84.04% 100.00%
Net Worth 2,417,075 2,411,839 2,432,157 2,400,703 2,390,829 2,449,976 2,453,437 -0.99%
  QoQ % 0.22% -0.84% 1.31% 0.41% -2.41% -0.14% -
  Horiz. % 98.52% 98.30% 99.13% 97.85% 97.45% 99.86% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 42,654 42,813 56,892 49,426 35,159 71,220 70,908 -28.67%
  QoQ % -0.37% -24.75% 15.11% 40.58% -50.63% 0.44% -
  Horiz. % 60.15% 60.38% 80.23% 69.70% 49.58% 100.44% 100.00%
Div Payout % 77.52 % 196.08 % 82.64 % 125.00 % 92.59 % 119.05 % 78.13 % -0.52%
  QoQ % -60.47% 137.27% -33.89% 35.00% -22.23% 52.37% -
  Horiz. % 99.22% 250.97% 105.77% 159.99% 118.51% 152.37% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,417,075 2,411,839 2,432,157 2,400,703 2,390,829 2,449,976 2,453,437 -0.99%
  QoQ % 0.22% -0.84% 1.31% 0.41% -2.41% -0.14% -
  Horiz. % 98.52% 98.30% 99.13% 97.85% 97.45% 99.86% 100.00%
NOSH 1,421,808 1,427,124 1,422,314 1,412,178 1,406,370 1,424,404 1,418,171 0.17%
  QoQ % -0.37% 0.34% 0.72% 0.41% -1.27% 0.44% -
  Horiz. % 100.26% 100.63% 100.29% 99.58% 99.17% 100.44% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.61 % 3.63 % 9.28 % 6.06 % 5.83 % 9.39 % 11.82 % -19.00%
  QoQ % 137.19% -60.88% 53.14% 3.95% -37.91% -20.56% -
  Horiz. % 72.84% 30.71% 78.51% 51.27% 49.32% 79.44% 100.00%
ROE 2.28 % 0.91 % 2.83 % 1.65 % 1.59 % 2.44 % 3.70 % -27.52%
  QoQ % 150.55% -67.84% 71.52% 3.77% -34.84% -34.05% -
  Horiz. % 61.62% 24.59% 76.49% 44.59% 42.97% 65.95% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 45.52 43.85 52.91 47.33 46.94 45.43 55.80 -12.66%
  QoQ % 3.81% -17.12% 11.79% 0.83% 3.32% -18.58% -
  Horiz. % 81.58% 78.58% 94.82% 84.82% 84.12% 81.42% 100.00%
EPS 3.87 1.53 4.84 2.80 2.70 4.20 6.40 -28.43%
  QoQ % 152.94% -68.39% 72.86% 3.70% -35.71% -34.38% -
  Horiz. % 60.47% 23.91% 75.62% 43.75% 42.19% 65.62% 100.00%
DPS 3.00 3.00 4.00 3.50 2.50 5.00 5.00 -28.80%
  QoQ % 0.00% -25.00% 14.29% 40.00% -50.00% 0.00% -
  Horiz. % 60.00% 60.00% 80.00% 70.00% 50.00% 100.00% 100.00%
NAPS 1.7000 1.6900 1.7100 1.7000 1.7000 1.7200 1.7300 -1.16%
  QoQ % 0.59% -1.17% 0.59% 0.00% -1.16% -0.58% -
  Horiz. % 98.27% 97.69% 98.84% 98.27% 98.27% 99.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 45.01 43.52 52.34 46.49 45.92 45.01 55.04 -12.52%
  QoQ % 3.42% -16.85% 12.58% 1.24% 2.02% -18.22% -
  Horiz. % 81.78% 79.07% 95.09% 84.47% 83.43% 81.78% 100.00%
EPS 3.83 1.52 4.79 2.75 2.64 4.16 6.31 -28.25%
  QoQ % 151.97% -68.27% 74.18% 4.17% -36.54% -34.07% -
  Horiz. % 60.70% 24.09% 75.91% 43.58% 41.84% 65.93% 100.00%
DPS 2.97 2.98 3.96 3.44 2.45 4.95 4.93 -28.60%
  QoQ % -0.34% -24.75% 15.12% 40.41% -50.51% 0.41% -
  Horiz. % 60.24% 60.45% 80.32% 69.78% 49.70% 100.41% 100.00%
NAPS 1.6812 1.6775 1.6916 1.6698 1.6629 1.7040 1.7064 -0.98%
  QoQ % 0.22% -0.83% 1.31% 0.41% -2.41% -0.14% -
  Horiz. % 98.52% 98.31% 99.13% 97.86% 97.45% 99.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.2600 2.3000 2.4700 2.5100 2.5600 2.6500 2.6900 -
P/RPS 4.96 5.25 4.67 5.30 5.45 5.83 4.82 1.92%
  QoQ % -5.52% 12.42% -11.89% -2.75% -6.52% 20.95% -
  Horiz. % 102.90% 108.92% 96.89% 109.96% 113.07% 120.95% 100.00%
P/EPS 58.40 150.33 51.03 89.64 94.81 63.10 42.03 24.44%
  QoQ % -61.15% 194.59% -43.07% -5.45% 50.25% 50.13% -
  Horiz. % 138.95% 357.67% 121.41% 213.28% 225.58% 150.13% 100.00%
EY 1.71 0.67 1.96 1.12 1.05 1.58 2.38 -19.73%
  QoQ % 155.22% -65.82% 75.00% 6.67% -33.54% -33.61% -
  Horiz. % 71.85% 28.15% 82.35% 47.06% 44.12% 66.39% 100.00%
DY 1.33 1.30 1.62 1.39 0.98 1.89 1.86 -19.99%
  QoQ % 2.31% -19.75% 16.55% 41.84% -48.15% 1.61% -
  Horiz. % 71.51% 69.89% 87.10% 74.73% 52.69% 101.61% 100.00%
P/NAPS 1.33 1.36 1.44 1.48 1.51 1.54 1.55 -9.68%
  QoQ % -2.21% -5.56% -2.70% -1.99% -1.95% -0.65% -
  Horiz. % 85.81% 87.74% 92.90% 95.48% 97.42% 99.35% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 18/08/16 26/05/16 25/02/16 20/11/15 19/08/15 28/05/15 -
Price 2.2900 2.4700 2.3400 2.5500 2.7000 2.5900 2.6800 -
P/RPS 5.03 5.63 4.42 5.39 5.75 5.70 4.80 3.16%
  QoQ % -10.66% 27.38% -18.00% -6.26% 0.88% 18.75% -
  Horiz. % 104.79% 117.29% 92.08% 112.29% 119.79% 118.75% 100.00%
P/EPS 59.17 161.44 48.35 91.07 100.00 61.67 41.88 25.83%
  QoQ % -63.35% 233.90% -46.91% -8.93% 62.15% 47.25% -
  Horiz. % 141.28% 385.48% 115.45% 217.45% 238.78% 147.25% 100.00%
EY 1.69 0.62 2.07 1.10 1.00 1.62 2.39 -20.58%
  QoQ % 172.58% -70.05% 88.18% 10.00% -38.27% -32.22% -
  Horiz. % 70.71% 25.94% 86.61% 46.03% 41.84% 67.78% 100.00%
DY 1.31 1.21 1.71 1.37 0.93 1.93 1.87 -21.07%
  QoQ % 8.26% -29.24% 24.82% 47.31% -51.81% 3.21% -
  Horiz. % 70.05% 64.71% 91.44% 73.26% 49.73% 103.21% 100.00%
P/NAPS 1.35 1.46 1.37 1.50 1.59 1.51 1.55 -8.78%
  QoQ % -7.53% 6.57% -8.67% -5.66% 5.30% -2.58% -
  Horiz. % 87.10% 94.19% 88.39% 96.77% 102.58% 97.42% 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
 
 

405  408  592  1042 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.29+0.025 
 KGROUP 0.060.00 
 AT 0.0850.00 
 MAHSING 1.12-0.01 
 LUSTER 0.19-0.005 
 MLAB 0.03+0.005 
 DSONIC-WA 0.235+0.025 

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