Highlights

[MAGNUM] QoQ Quarter Result on 2012-03-31 [#1]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -67.94%    YoY -     -4.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 740,619 749,309 758,638 905,889 911,465 819,968 865,572 -9.83%
  QoQ % -1.16% -1.23% -16.25% -0.61% 11.16% -5.27% -
  Horiz. % 85.56% 86.57% 87.65% 104.66% 105.30% 94.73% 100.00%
PBT 25,884 75,900 104,605 118,157 276,208 97,478 132,935 -66.24%
  QoQ % -65.90% -27.44% -11.47% -57.22% 183.35% -26.67% -
  Horiz. % 19.47% 57.10% 78.69% 88.88% 207.78% 73.33% 100.00%
Tax 21,434 -2,252 26,616 -32,880 -14,416 -33,507 -30,765 -
  QoQ % 1,051.78% -108.46% 180.95% -128.08% 56.98% -8.91% -
  Horiz. % -69.67% 7.32% -86.51% 106.87% 46.86% 108.91% 100.00%
NP 47,318 73,648 131,221 85,277 261,792 63,971 102,170 -40.00%
  QoQ % -35.75% -43.87% 53.88% -67.43% 309.24% -37.39% -
  Horiz. % 46.31% 72.08% 128.43% 83.47% 256.23% 62.61% 100.00%
NP to SH 48,952 72,366 134,624 83,724 261,133 62,755 69,694 -20.90%
  QoQ % -32.35% -46.25% 60.79% -67.94% 316.12% -9.96% -
  Horiz. % 70.24% 103.83% 193.16% 120.13% 374.69% 90.04% 100.00%
Tax Rate -82.81 % 2.97 % -25.44 % 27.83 % 5.22 % 34.37 % 23.14 % -
  QoQ % -2,888.22% 111.67% -191.41% 433.14% -84.81% 48.53% -
  Horiz. % -357.87% 12.83% -109.94% 120.27% 22.56% 148.53% 100.00%
Total Cost 693,301 675,661 627,417 820,612 649,673 755,997 763,402 -6.19%
  QoQ % 2.61% 7.69% -23.54% 26.31% -14.06% -0.97% -
  Horiz. % 90.82% 88.51% 82.19% 107.49% 85.10% 99.03% 100.00%
Net Worth 3,623,308 3,339,969 3,379,921 3,263,816 2,550,362 2,504,839 2,869,923 16.73%
  QoQ % 8.48% -1.18% 3.56% 27.97% 1.82% -12.72% -
  Horiz. % 126.25% 116.38% 117.77% 113.72% 88.87% 87.28% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 75,801 83,499 - - 63,759 - 54,769 24.07%
  QoQ % -9.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.40% 152.46% 0.00% 0.00% 116.41% 0.00% 100.00%
Div Payout % 154.85 % 115.38 % - % - % 24.42 % - % 78.59 % 56.84%
  QoQ % 34.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.04% 146.81% 0.00% 0.00% 31.07% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,623,308 3,339,969 3,379,921 3,263,816 2,550,362 2,504,839 2,869,923 16.73%
  QoQ % 8.48% -1.18% 3.56% 27.97% 1.82% -12.72% -
  Horiz. % 126.25% 116.38% 117.77% 113.72% 88.87% 87.28% 100.00%
NOSH 1,516,028 1,391,653 1,432,170 1,419,050 1,275,181 1,240,019 1,095,390 24.07%
  QoQ % 8.94% -2.83% 0.92% 11.28% 2.84% 13.20% -
  Horiz. % 138.40% 127.05% 130.75% 129.55% 116.41% 113.20% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.39 % 9.83 % 17.30 % 9.41 % 28.72 % 7.80 % 11.80 % -33.44%
  QoQ % -34.99% -43.18% 83.85% -67.24% 268.21% -33.90% -
  Horiz. % 54.15% 83.31% 146.61% 79.75% 243.39% 66.10% 100.00%
ROE 1.35 % 2.17 % 3.98 % 2.57 % 10.24 % 2.51 % 2.43 % -32.30%
  QoQ % -37.79% -45.48% 54.86% -74.90% 307.97% 3.29% -
  Horiz. % 55.56% 89.30% 163.79% 105.76% 421.40% 103.29% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.85 53.84 52.97 63.84 71.48 66.13 79.02 -27.33%
  QoQ % -9.27% 1.64% -17.03% -10.69% 8.09% -16.31% -
  Horiz. % 61.82% 68.13% 67.03% 80.79% 90.46% 83.69% 100.00%
EPS 3.40 5.10 9.40 5.90 19.60 5.20 6.30 -33.59%
  QoQ % -33.33% -45.74% 59.32% -69.90% 276.92% -17.46% -
  Horiz. % 53.97% 80.95% 149.21% 93.65% 311.11% 82.54% 100.00%
DPS 5.00 6.00 0.00 0.00 5.00 0.00 5.00 -
  QoQ % -16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 120.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 2.3900 2.4000 2.3600 2.3000 2.0000 2.0200 2.6200 -5.92%
  QoQ % -0.42% 1.69% 2.61% 15.00% -0.99% -22.90% -
  Horiz. % 91.22% 91.60% 90.08% 87.79% 76.34% 77.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.51 52.12 52.77 63.01 63.40 57.03 60.20 -9.83%
  QoQ % -1.17% -1.23% -16.25% -0.62% 11.17% -5.27% -
  Horiz. % 85.56% 86.58% 87.66% 104.67% 105.32% 94.73% 100.00%
EPS 3.40 5.03 9.36 5.82 18.16 4.36 4.85 -21.00%
  QoQ % -32.41% -46.26% 60.82% -67.95% 316.51% -10.10% -
  Horiz. % 70.10% 103.71% 192.99% 120.00% 374.43% 89.90% 100.00%
DPS 5.27 5.81 0.00 0.00 4.43 0.00 3.81 24.02%
  QoQ % -9.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.32% 152.49% 0.00% 0.00% 116.27% 0.00% 100.00%
NAPS 2.5201 2.3231 2.3508 2.2701 1.7739 1.7422 1.9961 16.73%
  QoQ % 8.48% -1.18% 3.55% 27.97% 1.82% -12.72% -
  Horiz. % 126.25% 116.38% 117.77% 113.73% 88.87% 87.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.4900 3.5000 3.3000 2.7600 2.6700 2.3800 3.0300 -
P/RPS 7.14 6.50 6.23 4.32 3.74 3.60 3.83 51.19%
  QoQ % 9.85% 4.33% 44.21% 15.51% 3.89% -6.01% -
  Horiz. % 186.42% 169.71% 162.66% 112.79% 97.65% 93.99% 100.00%
P/EPS 108.08 67.31 35.11 46.78 13.04 47.03 47.62 72.28%
  QoQ % 60.57% 91.71% -24.95% 258.74% -72.27% -1.24% -
  Horiz. % 226.96% 141.35% 73.73% 98.24% 27.38% 98.76% 100.00%
EY 0.93 1.49 2.85 2.14 7.67 2.13 2.10 -41.76%
  QoQ % -37.58% -47.72% 33.18% -72.10% 260.09% 1.43% -
  Horiz. % 44.29% 70.95% 135.71% 101.90% 365.24% 101.43% 100.00%
DY 1.43 1.71 0.00 0.00 1.87 0.00 1.65 -9.06%
  QoQ % -16.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.67% 103.64% 0.00% 0.00% 113.33% 0.00% 100.00%
P/NAPS 1.46 1.46 1.40 1.20 1.34 1.18 1.16 16.49%
  QoQ % 0.00% 4.29% 16.67% -10.45% 13.56% 1.72% -
  Horiz. % 125.86% 125.86% 120.69% 103.45% 115.52% 101.72% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 29/08/12 25/05/12 21/03/12 23/11/11 24/08/11 -
Price 3.4000 3.7100 3.8100 3.1900 2.7800 2.6200 2.7500 -
P/RPS 6.96 6.89 7.19 5.00 3.89 3.96 3.48 58.41%
  QoQ % 1.02% -4.17% 43.80% 28.53% -1.77% 13.79% -
  Horiz. % 200.00% 197.99% 206.61% 143.68% 111.78% 113.79% 100.00%
P/EPS 105.30 71.35 40.53 54.07 13.58 51.77 43.22 80.57%
  QoQ % 47.58% 76.04% -25.04% 298.16% -73.77% 19.78% -
  Horiz. % 243.64% 165.09% 93.78% 125.10% 31.42% 119.78% 100.00%
EY 0.95 1.40 2.47 1.85 7.37 1.93 2.31 -44.55%
  QoQ % -32.14% -43.32% 33.51% -74.90% 281.87% -16.45% -
  Horiz. % 41.13% 60.61% 106.93% 80.09% 319.05% 83.55% 100.00%
DY 1.47 1.62 0.00 0.00 1.80 0.00 1.82 -13.21%
  QoQ % -9.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.77% 89.01% 0.00% 0.00% 98.90% 0.00% 100.00%
P/NAPS 1.42 1.55 1.61 1.39 1.39 1.30 1.05 22.18%
  QoQ % -8.39% -3.73% 15.83% 0.00% 6.92% 23.81% -
  Horiz. % 135.24% 147.62% 153.33% 132.38% 132.38% 123.81% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

401  395  604  1047 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.060.00 
 AT 0.08-0.005 
 MAHSING 1.12-0.01 
 MLAB 0.0250.00 
 LUSTER 0.19-0.005 
 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