Highlights

[MAGNUM] QoQ Quarter Result on 2018-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     202.49%    YoY -     36.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 652,104 666,403 756,246 724,405 667,109 600,388 712,352 -5.72%
  QoQ % -2.15% -11.88% 4.40% 8.59% 11.11% -15.72% -
  Horiz. % 91.54% 93.55% 106.16% 101.69% 93.65% 84.28% 100.00%
PBT 70,823 104,640 87,779 104,946 58,075 70,378 79,935 -7.74%
  QoQ % -32.32% 19.21% -16.36% 80.71% -17.48% -11.96% -
  Horiz. % 88.60% 130.91% 109.81% 131.29% 72.65% 88.04% 100.00%
Tax -21,148 -29,360 -26,832 -32,120 -127,849 -21,753 -24,200 -8.59%
  QoQ % 27.97% -9.42% 16.46% 74.88% -487.73% 10.11% -
  Horiz. % 87.39% 121.32% 110.88% 132.73% 528.30% 89.89% 100.00%
NP 49,675 75,280 60,947 72,826 -69,774 48,625 55,735 -7.38%
  QoQ % -34.01% 23.52% -16.31% 204.37% -243.49% -12.76% -
  Horiz. % 89.13% 135.07% 109.35% 130.66% -125.19% 87.24% 100.00%
NP to SH 48,008 74,422 60,007 72,267 -70,509 48,054 54,937 -8.59%
  QoQ % -35.49% 24.02% -16.96% 202.49% -246.73% -12.53% -
  Horiz. % 87.39% 135.47% 109.23% 131.55% -128.35% 87.47% 100.00%
Tax Rate 29.86 % 28.06 % 30.57 % 30.61 % 220.14 % 30.91 % 30.27 % -0.90%
  QoQ % 6.41% -8.21% -0.13% -86.10% 612.20% 2.11% -
  Horiz. % 98.65% 92.70% 100.99% 101.12% 727.25% 102.11% 100.00%
Total Cost 602,429 591,123 695,299 651,579 736,883 551,763 656,617 -5.58%
  QoQ % 1.91% -14.98% 6.71% -11.58% 33.55% -15.97% -
  Horiz. % 91.75% 90.03% 105.89% 99.23% 112.22% 84.03% 100.00%
Net Worth 2,447,482 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 -0.77%
  QoQ % -1.15% 0.58% 3.59% 0.60% -4.60% 0.00% -
  Horiz. % 98.85% 100.00% 99.43% 95.98% 95.40% 100.00% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 56,918 71,147 56,918 56,918 56,918 42,688 56,918 -
  QoQ % -20.00% 25.00% 0.00% 0.00% 33.33% -25.00% -
  Horiz. % 100.00% 125.00% 100.00% 100.00% 100.00% 75.00% 100.00%
Div Payout % 118.56 % 95.60 % 94.85 % 78.76 % - % 88.83 % 103.61 % 9.39%
  QoQ % 24.02% 0.79% 20.43% 0.00% 0.00% -14.27% -
  Horiz. % 114.43% 92.27% 91.55% 76.02% 0.00% 85.73% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,447,482 2,475,941 2,461,712 2,376,334 2,362,105 2,475,941 2,475,941 -0.77%
  QoQ % -1.15% 0.58% 3.59% 0.60% -4.60% 0.00% -
  Horiz. % 98.85% 100.00% 99.43% 95.98% 95.40% 100.00% 100.00%
NOSH 1,422,955 1,422,955 1,422,955 1,422,955 1,422,955 1,422,955 1,422,955 -
  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%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.62 % 11.30 % 8.06 % 10.05 % -10.46 % 8.10 % 7.82 % -1.71%
  QoQ % -32.57% 40.20% -19.80% 196.08% -229.14% 3.58% -
  Horiz. % 97.44% 144.50% 103.07% 128.52% -133.76% 103.58% 100.00%
ROE 1.96 % 3.01 % 2.44 % 3.04 % -2.99 % 1.94 % 2.22 % -7.96%
  QoQ % -34.88% 23.36% -19.74% 201.67% -254.12% -12.61% -
  Horiz. % 88.29% 135.59% 109.91% 136.94% -134.68% 87.39% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.83 46.83 53.15 50.91 46.88 42.19 50.06 -5.71%
  QoQ % -2.14% -11.89% 4.40% 8.60% 11.12% -15.72% -
  Horiz. % 91.55% 93.55% 106.17% 101.70% 93.65% 84.28% 100.00%
EPS 3.37 5.23 4.22 5.08 -4.96 3.38 3.86 -8.65%
  QoQ % -35.56% 23.93% -16.93% 202.42% -246.75% -12.44% -
  Horiz. % 87.31% 135.49% 109.33% 131.61% -128.50% 87.56% 100.00%
DPS 4.00 5.00 4.00 4.00 4.00 3.00 4.00 -
  QoQ % -20.00% 25.00% 0.00% 0.00% 33.33% -25.00% -
  Horiz. % 100.00% 125.00% 100.00% 100.00% 100.00% 75.00% 100.00%
NAPS 1.7200 1.7400 1.7300 1.6700 1.6600 1.7400 1.7400 -0.77%
  QoQ % -1.15% 0.58% 3.59% 0.60% -4.60% 0.00% -
  Horiz. % 98.85% 100.00% 99.43% 95.98% 95.40% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.36 46.35 52.60 50.38 46.40 41.76 49.55 -5.71%
  QoQ % -2.14% -11.88% 4.41% 8.58% 11.11% -15.72% -
  Horiz. % 91.54% 93.54% 106.16% 101.68% 93.64% 84.28% 100.00%
EPS 3.34 5.18 4.17 5.03 -4.90 3.34 3.82 -8.56%
  QoQ % -35.52% 24.22% -17.10% 202.65% -246.71% -12.57% -
  Horiz. % 87.43% 135.60% 109.16% 131.68% -128.27% 87.43% 100.00%
DPS 3.96 4.95 3.96 3.96 3.96 2.97 3.96 -
  QoQ % -20.00% 25.00% 0.00% 0.00% 33.33% -25.00% -
  Horiz. % 100.00% 125.00% 100.00% 100.00% 100.00% 75.00% 100.00%
NAPS 1.7023 1.7221 1.7122 1.6528 1.6429 1.7221 1.7221 -0.77%
  QoQ % -1.15% 0.58% 3.59% 0.60% -4.60% 0.00% -
  Horiz. % 98.85% 100.00% 99.43% 95.98% 95.40% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.8300 2.6600 2.3800 1.9500 1.9200 2.0900 1.8300 -
P/RPS 6.18 5.68 4.48 3.83 4.10 4.95 3.66 41.75%
  QoQ % 8.80% 26.79% 16.97% -6.59% -17.17% 35.25% -
  Horiz. % 168.85% 155.19% 122.40% 104.64% 112.02% 135.25% 100.00%
P/EPS 83.88 50.86 56.44 38.40 -38.75 61.89 47.40 46.25%
  QoQ % 64.92% -9.89% 46.98% 199.10% -162.61% 30.57% -
  Horiz. % 176.96% 107.30% 119.07% 81.01% -81.75% 130.57% 100.00%
EY 1.19 1.97 1.77 2.60 -2.58 1.62 2.11 -31.71%
  QoQ % -39.59% 11.30% -31.92% 200.78% -259.26% -23.22% -
  Horiz. % 56.40% 93.36% 83.89% 123.22% -122.27% 76.78% 100.00%
DY 1.41 1.88 1.68 2.05 2.08 1.44 2.19 -25.42%
  QoQ % -25.00% 11.90% -18.05% -1.44% 44.44% -34.25% -
  Horiz. % 64.38% 85.84% 76.71% 93.61% 94.98% 65.75% 100.00%
P/NAPS 1.65 1.53 1.38 1.17 1.16 1.20 1.05 35.13%
  QoQ % 7.84% 10.87% 17.95% 0.86% -3.33% 14.29% -
  Horiz. % 157.14% 145.71% 131.43% 111.43% 110.48% 114.29% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 22/08/19 28/05/19 21/02/19 27/11/18 24/08/18 21/05/18 -
Price 2.7500 2.7800 2.3100 2.3200 2.0200 2.0000 2.1200 -
P/RPS 6.00 5.94 4.35 4.56 4.31 4.74 4.23 26.22%
  QoQ % 1.01% 36.55% -4.61% 5.80% -9.07% 12.06% -
  Horiz. % 141.84% 140.43% 102.84% 107.80% 101.89% 112.06% 100.00%
P/EPS 81.51 53.15 54.78 45.68 -40.77 59.22 54.91 30.10%
  QoQ % 53.36% -2.98% 19.92% 212.04% -168.84% 7.85% -
  Horiz. % 148.44% 96.79% 99.76% 83.19% -74.25% 107.85% 100.00%
EY 1.23 1.88 1.83 2.19 -2.45 1.69 1.82 -22.97%
  QoQ % -34.57% 2.73% -16.44% 189.39% -244.97% -7.14% -
  Horiz. % 67.58% 103.30% 100.55% 120.33% -134.62% 92.86% 100.00%
DY 1.45 1.80 1.73 1.72 1.98 1.50 1.89 -16.18%
  QoQ % -19.44% 4.05% 0.58% -13.13% 32.00% -20.63% -
  Horiz. % 76.72% 95.24% 91.53% 91.01% 104.76% 79.37% 100.00%
P/NAPS 1.60 1.60 1.34 1.39 1.22 1.15 1.22 19.79%
  QoQ % 0.00% 19.40% -3.60% 13.93% 6.09% -5.74% -
  Horiz. % 131.15% 131.15% 109.84% 113.93% 100.00% 94.26% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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