Highlights

[MAGNUM] QoQ Quarter Result on 2013-03-31 [#1]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     205.29%    YoY -     78.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 741,201 702,393 700,319 847,425 740,619 749,309 758,638 -1.53%
  QoQ % 5.53% 0.30% -17.36% 14.42% -1.16% -1.23% -
  Horiz. % 97.70% 92.59% 92.31% 111.70% 97.62% 98.77% 100.00%
PBT 83,827 77,119 86,346 157,968 25,884 75,900 104,605 -13.69%
  QoQ % 8.70% -10.69% -45.34% 510.29% -65.90% -27.44% -
  Horiz. % 80.14% 73.72% 82.54% 151.01% 24.74% 72.56% 100.00%
Tax -31,088 -12,214 -84,779 -4,020 21,434 -2,252 26,616 -
  QoQ % -154.53% 85.59% -2,008.93% -118.76% 1,051.78% -108.46% -
  Horiz. % -116.80% -45.89% -318.53% -15.10% 80.53% -8.46% 100.00%
NP 52,739 64,905 1,567 153,948 47,318 73,648 131,221 -45.45%
  QoQ % -18.74% 4,041.99% -98.98% 225.35% -35.75% -43.87% -
  Horiz. % 40.19% 49.46% 1.19% 117.32% 36.06% 56.13% 100.00%
NP to SH 52,930 64,774 649 149,445 48,952 72,366 134,624 -46.24%
  QoQ % -18.29% 9,880.59% -99.57% 205.29% -32.35% -46.25% -
  Horiz. % 39.32% 48.11% 0.48% 111.01% 36.36% 53.75% 100.00%
Tax Rate 37.09 % 15.84 % 98.19 % 2.54 % -82.81 % 2.97 % -25.44 % -
  QoQ % 134.15% -83.87% 3,765.75% 103.07% -2,888.22% 111.67% -
  Horiz. % -145.79% -62.26% -385.97% -9.98% 325.51% -11.67% 100.00%
Total Cost 688,462 637,488 698,752 693,477 693,301 675,661 627,417 6.37%
  QoQ % 8.00% -8.77% 0.76% 0.03% 2.61% 7.69% -
  Horiz. % 109.73% 101.61% 111.37% 110.53% 110.50% 107.69% 100.00%
Net Worth 1,438,051 2,464,228 3,245,091 3,543,981 3,623,308 3,339,969 3,379,921 -43.34%
  QoQ % -41.64% -24.06% -8.43% -2.19% 8.48% -1.18% -
  Horiz. % 42.55% 72.91% 96.01% 104.85% 107.20% 98.82% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 71,902 70,406 71,164 71,164 75,801 83,499 - -
  QoQ % 2.12% -1.06% 0.00% -6.12% -9.22% 0.00% -
  Horiz. % 86.11% 84.32% 85.23% 85.23% 90.78% 100.00% -
Div Payout % 135.84 % 108.70 % 10,965.22 % 47.62 % 154.85 % 115.38 % - % -
  QoQ % 24.97% -99.01% 22,926.50% -69.25% 34.21% 0.00% -
  Horiz. % 117.73% 94.21% 9,503.57% 41.27% 134.21% 100.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,438,051 2,464,228 3,245,091 3,543,981 3,623,308 3,339,969 3,379,921 -43.34%
  QoQ % -41.64% -24.06% -8.43% -2.19% 8.48% -1.18% -
  Horiz. % 42.55% 72.91% 96.01% 104.85% 107.20% 98.82% 100.00%
NOSH 1,438,051 1,408,130 1,423,285 1,423,285 1,516,028 1,391,653 1,432,170 0.27%
  QoQ % 2.12% -1.06% 0.00% -6.12% 8.94% -2.83% -
  Horiz. % 100.41% 98.32% 99.38% 99.38% 105.86% 97.17% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.12 % 9.24 % 0.22 % 18.17 % 6.39 % 9.83 % 17.30 % -44.58%
  QoQ % -22.94% 4,100.00% -98.79% 184.35% -34.99% -43.18% -
  Horiz. % 41.16% 53.41% 1.27% 105.03% 36.94% 56.82% 100.00%
ROE 3.68 % 2.63 % 0.02 % 4.22 % 1.35 % 2.17 % 3.98 % -5.08%
  QoQ % 39.92% 13,050.00% -99.53% 212.59% -37.79% -45.48% -
  Horiz. % 92.46% 66.08% 0.50% 106.03% 33.92% 54.52% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.54 49.88 49.20 59.54 48.85 53.84 52.97 -1.80%
  QoQ % 3.33% 1.38% -17.37% 21.88% -9.27% 1.64% -
  Horiz. % 97.30% 94.17% 92.88% 112.40% 92.22% 101.64% 100.00%
EPS 3.70 4.60 0.00 10.50 3.40 5.10 9.40 -46.20%
  QoQ % -19.57% 0.00% 0.00% 208.82% -33.33% -45.74% -
  Horiz. % 39.36% 48.94% 0.00% 111.70% 36.17% 54.26% 100.00%
DPS 5.00 5.00 5.00 5.00 5.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -16.67% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 83.33% 83.33% 100.00% -
NAPS 1.0000 1.7500 2.2800 2.4900 2.3900 2.4000 2.3600 -43.50%
  QoQ % -42.86% -23.25% -8.43% 4.18% -0.42% 1.69% -
  Horiz. % 42.37% 74.15% 96.61% 105.51% 101.27% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.55 48.85 48.71 58.94 51.51 52.12 52.77 -1.54%
  QoQ % 5.53% 0.29% -17.36% 14.42% -1.17% -1.23% -
  Horiz. % 97.69% 92.57% 92.31% 111.69% 97.61% 98.77% 100.00%
EPS 3.68 4.51 0.05 10.39 3.40 5.03 9.36 -46.24%
  QoQ % -18.40% 8,920.00% -99.52% 205.59% -32.41% -46.26% -
  Horiz. % 39.32% 48.18% 0.53% 111.00% 36.32% 53.74% 100.00%
DPS 5.00 4.90 4.95 4.95 5.27 5.81 0.00 -
  QoQ % 2.04% -1.01% 0.00% -6.07% -9.29% 0.00% -
  Horiz. % 86.06% 84.34% 85.20% 85.20% 90.71% 100.00% -
NAPS 1.0002 1.7139 2.2571 2.4650 2.5201 2.3231 2.3508 -43.34%
  QoQ % -41.64% -24.07% -8.43% -2.19% 8.48% -1.18% -
  Horiz. % 42.55% 72.91% 96.01% 104.86% 107.20% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.1600 3.2700 3.6100 3.6200 3.4900 3.5000 3.3000 -
P/RPS 6.13 6.56 7.34 6.08 7.14 6.50 6.23 -1.07%
  QoQ % -6.55% -10.63% 20.72% -14.85% 9.85% 4.33% -
  Horiz. % 98.39% 105.30% 117.82% 97.59% 114.61% 104.33% 100.00%
P/EPS 85.85 71.09 7,916.89 34.48 108.08 67.31 35.11 81.20%
  QoQ % 20.76% -99.10% 22,860.82% -68.10% 60.57% 91.71% -
  Horiz. % 244.52% 202.48% 22,548.82% 98.21% 307.83% 191.71% 100.00%
EY 1.16 1.41 0.01 2.90 0.93 1.49 2.85 -44.99%
  QoQ % -17.73% 14,000.00% -99.66% 211.83% -37.58% -47.72% -
  Horiz. % 40.70% 49.47% 0.35% 101.75% 32.63% 52.28% 100.00%
DY 1.58 1.53 1.39 1.38 1.43 1.71 0.00 -
  QoQ % 3.27% 10.07% 0.72% -3.50% -16.37% 0.00% -
  Horiz. % 92.40% 89.47% 81.29% 80.70% 83.63% 100.00% -
P/NAPS 3.16 1.87 1.58 1.45 1.46 1.46 1.40 71.82%
  QoQ % 68.98% 18.35% 8.97% -0.68% 0.00% 4.29% -
  Horiz. % 225.71% 133.57% 112.86% 103.57% 104.29% 104.29% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 14/11/13 22/08/13 27/05/13 28/02/13 22/11/12 29/08/12 -
Price 3.0100 3.2400 3.3300 3.5100 3.4000 3.7100 3.8100 -
P/RPS 5.84 6.50 6.77 5.90 6.96 6.89 7.19 -12.91%
  QoQ % -10.15% -3.99% 14.75% -15.23% 1.02% -4.17% -
  Horiz. % 81.22% 90.40% 94.16% 82.06% 96.80% 95.83% 100.00%
P/EPS 81.78 70.43 7,302.84 33.43 105.30 71.35 40.53 59.47%
  QoQ % 16.12% -99.04% 21,745.17% -68.25% 47.58% 76.04% -
  Horiz. % 201.78% 173.77% 18,018.36% 82.48% 259.81% 176.04% 100.00%
EY 1.22 1.42 0.01 2.99 0.95 1.40 2.47 -37.43%
  QoQ % -14.08% 14,100.00% -99.67% 214.74% -32.14% -43.32% -
  Horiz. % 49.39% 57.49% 0.40% 121.05% 38.46% 56.68% 100.00%
DY 1.66 1.54 1.50 1.42 1.47 1.62 0.00 -
  QoQ % 7.79% 2.67% 5.63% -3.40% -9.26% 0.00% -
  Horiz. % 102.47% 95.06% 92.59% 87.65% 90.74% 100.00% -
P/NAPS 3.01 1.85 1.46 1.41 1.42 1.55 1.61 51.59%
  QoQ % 62.70% 26.71% 3.55% -0.70% -8.39% -3.73% -
  Horiz. % 186.96% 114.91% 90.68% 87.58% 88.20% 96.27% 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
 
 

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