Highlights

[MAGNUM] QoQ Quarter Result on 2016-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -20.11%    YoY -     11.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 656,454 620,583 697,084 633,814 647,190 625,777 752,563 -8.70%
  QoQ % 5.78% -10.97% 9.98% -2.07% 3.42% -16.85% -
  Horiz. % 87.23% 82.46% 92.63% 84.22% 86.00% 83.15% 100.00%
PBT 86,885 87,407 46,017 74,532 78,494 34,020 97,444 -7.35%
  QoQ % -0.60% 89.95% -38.26% -5.05% 130.73% -65.09% -
  Horiz. % 89.16% 89.70% 47.22% 76.49% 80.55% 34.91% 100.00%
Tax -22,904 -26,636 -14,644 -29,914 -22,753 -11,306 -27,595 -11.67%
  QoQ % 14.01% -81.89% 51.05% -31.47% -101.25% 59.03% -
  Horiz. % 83.00% 96.52% 53.07% 108.40% 82.45% 40.97% 100.00%
NP 63,981 60,771 31,373 44,618 55,741 22,714 69,849 -5.68%
  QoQ % 5.28% 93.70% -29.69% -19.95% 145.40% -67.48% -
  Horiz. % 91.60% 87.00% 44.92% 63.88% 79.80% 32.52% 100.00%
NP to SH 63,283 59,959 30,570 43,957 55,024 21,835 68,840 -5.45%
  QoQ % 5.54% 96.14% -30.45% -20.11% 152.00% -68.28% -
  Horiz. % 91.93% 87.10% 44.41% 63.85% 79.93% 31.72% 100.00%
Tax Rate 26.36 % 30.47 % 31.82 % 40.14 % 28.99 % 33.23 % 28.32 % -4.66%
  QoQ % -13.49% -4.24% -20.73% 38.46% -12.76% 17.34% -
  Horiz. % 93.08% 107.59% 112.36% 141.74% 102.37% 117.34% 100.00%
Total Cost 592,473 559,812 665,711 589,196 591,449 603,063 682,714 -9.01%
  QoQ % 5.83% -15.91% 12.99% -0.38% -1.93% -11.67% -
  Horiz. % 86.78% 82.00% 97.51% 86.30% 86.63% 88.33% 100.00%
Net Worth 2,490,183 2,461,720 2,404,810 2,419,125 2,417,075 2,411,839 2,432,157 1.58%
  QoQ % 1.16% 2.37% -0.59% 0.08% 0.22% -0.84% -
  Horiz. % 102.39% 101.22% 98.88% 99.46% 99.38% 99.16% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 56,918 42,688 - 42,690 42,654 42,813 56,892 0.03%
  QoQ % 33.33% 0.00% 0.00% 0.08% -0.37% -24.75% -
  Horiz. % 100.05% 75.03% 0.00% 75.04% 74.97% 75.25% 100.00%
Div Payout % 89.94 % 71.20 % - % 97.12 % 77.52 % 196.08 % 82.64 % 5.80%
  QoQ % 26.32% 0.00% 0.00% 25.28% -60.47% 137.27% -
  Horiz. % 108.83% 86.16% 0.00% 117.52% 93.80% 237.27% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,490,183 2,461,720 2,404,810 2,419,125 2,417,075 2,411,839 2,432,157 1.58%
  QoQ % 1.16% 2.37% -0.59% 0.08% 0.22% -0.84% -
  Horiz. % 102.39% 101.22% 98.88% 99.46% 99.38% 99.16% 100.00%
NOSH 1,422,962 1,422,960 1,422,965 1,423,015 1,421,808 1,427,124 1,422,314 0.03%
  QoQ % 0.00% -0.00% -0.00% 0.08% -0.37% 0.34% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 99.96% 100.34% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.75 % 9.79 % 4.50 % 7.04 % 8.61 % 3.63 % 9.28 % 3.35%
  QoQ % -0.41% 117.56% -36.08% -18.23% 137.19% -60.88% -
  Horiz. % 105.06% 105.50% 48.49% 75.86% 92.78% 39.12% 100.00%
ROE 2.54 % 2.44 % 1.27 % 1.82 % 2.28 % 0.91 % 2.83 % -6.95%
  QoQ % 4.10% 92.13% -30.22% -20.18% 150.55% -67.84% -
  Horiz. % 89.75% 86.22% 44.88% 64.31% 80.57% 32.16% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 46.13 43.61 48.99 44.54 45.52 43.85 52.91 -8.73%
  QoQ % 5.78% -10.98% 9.99% -2.15% 3.81% -17.12% -
  Horiz. % 87.19% 82.42% 92.59% 84.18% 86.03% 82.88% 100.00%
EPS 4.45 4.21 2.15 3.09 3.87 1.53 4.84 -5.44%
  QoQ % 5.70% 95.81% -30.42% -20.16% 152.94% -68.39% -
  Horiz. % 91.94% 86.98% 44.42% 63.84% 79.96% 31.61% 100.00%
DPS 4.00 3.00 0.00 3.00 3.00 3.00 4.00 -
  QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 100.00% 75.00% 0.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.7500 1.7300 1.6900 1.7000 1.7000 1.6900 1.7100 1.55%
  QoQ % 1.16% 2.37% -0.59% 0.00% 0.59% -1.17% -
  Horiz. % 102.34% 101.17% 98.83% 99.42% 99.42% 98.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 45.66 43.16 48.48 44.08 45.01 43.52 52.34 -8.69%
  QoQ % 5.79% -10.97% 9.98% -2.07% 3.42% -16.85% -
  Horiz. % 87.24% 82.46% 92.63% 84.22% 86.00% 83.15% 100.00%
EPS 4.40 4.17 2.13 3.06 3.83 1.52 4.79 -5.50%
  QoQ % 5.52% 95.77% -30.39% -20.10% 151.97% -68.27% -
  Horiz. % 91.86% 87.06% 44.47% 63.88% 79.96% 31.73% 100.00%
DPS 3.96 2.97 0.00 2.97 2.97 2.98 3.96 -
  QoQ % 33.33% 0.00% 0.00% 0.00% -0.34% -24.75% -
  Horiz. % 100.00% 75.00% 0.00% 75.00% 75.00% 75.25% 100.00%
NAPS 1.7320 1.7122 1.6726 1.6826 1.6812 1.6775 1.6916 1.58%
  QoQ % 1.16% 2.37% -0.59% 0.08% 0.22% -0.83% -
  Horiz. % 102.39% 101.22% 98.88% 99.47% 99.39% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.8100 1.7300 2.1300 2.1700 2.2600 2.3000 2.4700 -
P/RPS 3.92 3.97 4.35 4.87 4.96 5.25 4.67 -11.01%
  QoQ % -1.26% -8.74% -10.68% -1.81% -5.52% 12.42% -
  Horiz. % 83.94% 85.01% 93.15% 104.28% 106.21% 112.42% 100.00%
P/EPS 40.70 41.06 99.15 70.25 58.40 150.33 51.03 -13.99%
  QoQ % -0.88% -58.59% 41.14% 20.29% -61.15% 194.59% -
  Horiz. % 79.76% 80.46% 194.30% 137.66% 114.44% 294.59% 100.00%
EY 2.46 2.44 1.01 1.42 1.71 0.67 1.96 16.34%
  QoQ % 0.82% 141.58% -28.87% -16.96% 155.22% -65.82% -
  Horiz. % 125.51% 124.49% 51.53% 72.45% 87.24% 34.18% 100.00%
DY 2.21 1.73 0.00 1.38 1.33 1.30 1.62 22.98%
  QoQ % 27.75% 0.00% 0.00% 3.76% 2.31% -19.75% -
  Horiz. % 136.42% 106.79% 0.00% 85.19% 82.10% 80.25% 100.00%
P/NAPS 1.03 1.00 1.26 1.28 1.33 1.36 1.44 -20.00%
  QoQ % 3.00% -20.63% -1.56% -3.76% -2.21% -5.56% -
  Horiz. % 71.53% 69.44% 87.50% 88.89% 92.36% 94.44% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 23/08/17 19/05/17 23/02/17 24/11/16 18/08/16 26/05/16 -
Price 1.7100 1.7100 2.1000 2.1900 2.2900 2.4700 2.3400 -
P/RPS 3.71 3.92 4.29 4.92 5.03 5.63 4.42 -11.01%
  QoQ % -5.36% -8.62% -12.80% -2.19% -10.66% 27.38% -
  Horiz. % 83.94% 88.69% 97.06% 111.31% 113.80% 127.38% 100.00%
P/EPS 38.45 40.58 97.75 70.90 59.17 161.44 48.35 -14.15%
  QoQ % -5.25% -58.49% 37.87% 19.82% -63.35% 233.90% -
  Horiz. % 79.52% 83.93% 202.17% 146.64% 122.38% 333.90% 100.00%
EY 2.60 2.46 1.02 1.41 1.69 0.62 2.07 16.40%
  QoQ % 5.69% 141.18% -27.66% -16.57% 172.58% -70.05% -
  Horiz. % 125.60% 118.84% 49.28% 68.12% 81.64% 29.95% 100.00%
DY 2.34 1.75 0.00 1.37 1.31 1.21 1.71 23.23%
  QoQ % 33.71% 0.00% 0.00% 4.58% 8.26% -29.24% -
  Horiz. % 136.84% 102.34% 0.00% 80.12% 76.61% 70.76% 100.00%
P/NAPS 0.98 0.99 1.24 1.29 1.35 1.46 1.37 -20.00%
  QoQ % -1.01% -20.16% -3.88% -4.44% -7.53% 6.57% -
  Horiz. % 71.53% 72.26% 90.51% 94.16% 98.54% 106.57% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS