Highlights

[MAGNUM] QoQ Quarter Result on 2017-03-31 [#1]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -30.45%    YoY -     -55.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 675,086 656,454 620,583 697,084 633,814 647,190 625,777 5.17%
  QoQ % 2.84% 5.78% -10.97% 9.98% -2.07% 3.42% -
  Horiz. % 107.88% 104.90% 99.17% 111.39% 101.28% 103.42% 100.00%
PBT 86,467 86,885 87,407 46,017 74,532 78,494 34,020 85.93%
  QoQ % -0.48% -0.60% 89.95% -38.26% -5.05% 130.73% -
  Horiz. % 254.17% 255.39% 256.93% 135.26% 219.08% 230.73% 100.00%
Tax -33,135 -22,904 -26,636 -14,644 -29,914 -22,753 -11,306 104.39%
  QoQ % -44.67% 14.01% -81.89% 51.05% -31.47% -101.25% -
  Horiz. % 293.07% 202.58% 235.59% 129.52% 264.59% 201.25% 100.00%
NP 53,332 63,981 60,771 31,373 44,618 55,741 22,714 76.38%
  QoQ % -16.64% 5.28% 93.70% -29.69% -19.95% 145.40% -
  Horiz. % 234.80% 281.68% 267.55% 138.12% 196.43% 245.40% 100.00%
NP to SH 52,808 63,283 59,959 30,570 43,957 55,024 21,835 79.89%
  QoQ % -16.55% 5.54% 96.14% -30.45% -20.11% 152.00% -
  Horiz. % 241.85% 289.82% 274.60% 140.00% 201.31% 252.00% 100.00%
Tax Rate 38.32 % 26.36 % 30.47 % 31.82 % 40.14 % 28.99 % 33.23 % 9.94%
  QoQ % 45.37% -13.49% -4.24% -20.73% 38.46% -12.76% -
  Horiz. % 115.32% 79.33% 91.69% 95.76% 120.79% 87.24% 100.00%
Total Cost 621,754 592,473 559,812 665,711 589,196 591,449 603,063 2.05%
  QoQ % 4.94% 5.83% -15.91% 12.99% -0.38% -1.93% -
  Horiz. % 103.10% 98.24% 92.83% 110.39% 97.70% 98.07% 100.00%
Net Worth 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,417,075 2,411,839 1.76%
  QoQ % -0.57% 1.16% 2.37% -0.59% 0.08% 0.22% -
  Horiz. % 102.66% 103.25% 102.07% 99.71% 100.30% 100.22% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 56,918 56,918 42,688 - 42,690 42,654 42,813 20.84%
  QoQ % -0.00% 33.33% 0.00% 0.00% 0.08% -0.37% -
  Horiz. % 132.94% 132.94% 99.71% 0.00% 99.71% 99.63% 100.00%
Div Payout % 107.78 % 89.94 % 71.20 % - % 97.12 % 77.52 % 196.08 % -32.82%
  QoQ % 19.84% 26.32% 0.00% 0.00% 25.28% -60.47% -
  Horiz. % 54.97% 45.87% 36.31% 0.00% 49.53% 39.53% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,417,075 2,411,839 1.76%
  QoQ % -0.57% 1.16% 2.37% -0.59% 0.08% 0.22% -
  Horiz. % 102.66% 103.25% 102.07% 99.71% 100.30% 100.22% 100.00%
NOSH 1,422,960 1,422,962 1,422,960 1,422,965 1,423,015 1,421,808 1,427,124 -0.19%
  QoQ % -0.00% 0.00% -0.00% -0.00% 0.08% -0.37% -
  Horiz. % 99.71% 99.71% 99.71% 99.71% 99.71% 99.63% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.90 % 9.75 % 9.79 % 4.50 % 7.04 % 8.61 % 3.63 % 67.70%
  QoQ % -18.97% -0.41% 117.56% -36.08% -18.23% 137.19% -
  Horiz. % 217.63% 268.60% 269.70% 123.97% 193.94% 237.19% 100.00%
ROE 2.13 % 2.54 % 2.44 % 1.27 % 1.82 % 2.28 % 0.91 % 76.02%
  QoQ % -16.14% 4.10% 92.13% -30.22% -20.18% 150.55% -
  Horiz. % 234.07% 279.12% 268.13% 139.56% 200.00% 250.55% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.44 46.13 43.61 48.99 44.54 45.52 43.85 5.37%
  QoQ % 2.84% 5.78% -10.98% 9.99% -2.15% 3.81% -
  Horiz. % 108.19% 105.20% 99.45% 111.72% 101.57% 103.81% 100.00%
EPS 3.71 4.45 4.21 2.15 3.09 3.87 1.53 80.20%
  QoQ % -16.63% 5.70% 95.81% -30.42% -20.16% 152.94% -
  Horiz. % 242.48% 290.85% 275.16% 140.52% 201.96% 252.94% 100.00%
DPS 4.00 4.00 3.00 0.00 3.00 3.00 3.00 21.08%
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.7400 1.7500 1.7300 1.6900 1.7000 1.7000 1.6900 1.96%
  QoQ % -0.57% 1.16% 2.37% -0.59% 0.00% 0.59% -
  Horiz. % 102.96% 103.55% 102.37% 100.00% 100.59% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.95 45.66 43.16 48.48 44.08 45.01 43.52 5.17%
  QoQ % 2.83% 5.79% -10.97% 9.98% -2.07% 3.42% -
  Horiz. % 107.88% 104.92% 99.17% 111.40% 101.29% 103.42% 100.00%
EPS 3.67 4.40 4.17 2.13 3.06 3.83 1.52 79.69%
  QoQ % -16.59% 5.52% 95.77% -30.39% -20.10% 151.97% -
  Horiz. % 241.45% 289.47% 274.34% 140.13% 201.32% 251.97% 100.00%
DPS 3.96 3.96 2.97 0.00 2.97 2.97 2.98 20.81%
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% -0.34% -
  Horiz. % 132.89% 132.89% 99.66% 0.00% 99.66% 99.66% 100.00%
NAPS 1.7221 1.7320 1.7122 1.6726 1.6826 1.6812 1.6775 1.76%
  QoQ % -0.57% 1.16% 2.37% -0.59% 0.08% 0.22% -
  Horiz. % 102.66% 103.25% 102.07% 99.71% 100.30% 100.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.7400 1.8100 1.7300 2.1300 2.1700 2.2600 2.3000 -
P/RPS 3.67 3.92 3.97 4.35 4.87 4.96 5.25 -21.18%
  QoQ % -6.38% -1.26% -8.74% -10.68% -1.81% -5.52% -
  Horiz. % 69.90% 74.67% 75.62% 82.86% 92.76% 94.48% 100.00%
P/EPS 46.89 40.70 41.06 99.15 70.25 58.40 150.33 -53.91%
  QoQ % 15.21% -0.88% -58.59% 41.14% 20.29% -61.15% -
  Horiz. % 31.19% 27.07% 27.31% 65.95% 46.73% 38.85% 100.00%
EY 2.13 2.46 2.44 1.01 1.42 1.71 0.67 115.75%
  QoQ % -13.41% 0.82% 141.58% -28.87% -16.96% 155.22% -
  Horiz. % 317.91% 367.16% 364.18% 150.75% 211.94% 255.22% 100.00%
DY 2.30 2.21 1.73 0.00 1.38 1.33 1.30 46.13%
  QoQ % 4.07% 27.75% 0.00% 0.00% 3.76% 2.31% -
  Horiz. % 176.92% 170.00% 133.08% 0.00% 106.15% 102.31% 100.00%
P/NAPS 1.00 1.03 1.00 1.26 1.28 1.33 1.36 -18.49%
  QoQ % -2.91% 3.00% -20.63% -1.56% -3.76% -2.21% -
  Horiz. % 73.53% 75.74% 73.53% 92.65% 94.12% 97.79% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 23/08/17 19/05/17 23/02/17 24/11/16 18/08/16 -
Price 1.9800 1.7100 1.7100 2.1000 2.1900 2.2900 2.4700 -
P/RPS 4.17 3.71 3.92 4.29 4.92 5.03 5.63 -18.09%
  QoQ % 12.40% -5.36% -8.62% -12.80% -2.19% -10.66% -
  Horiz. % 74.07% 65.90% 69.63% 76.20% 87.39% 89.34% 100.00%
P/EPS 53.35 38.45 40.58 97.75 70.90 59.17 161.44 -52.10%
  QoQ % 38.75% -5.25% -58.49% 37.87% 19.82% -63.35% -
  Horiz. % 33.05% 23.82% 25.14% 60.55% 43.92% 36.65% 100.00%
EY 1.87 2.60 2.46 1.02 1.41 1.69 0.62 108.33%
  QoQ % -28.08% 5.69% 141.18% -27.66% -16.57% 172.58% -
  Horiz. % 301.61% 419.35% 396.77% 164.52% 227.42% 272.58% 100.00%
DY 2.02 2.34 1.75 0.00 1.37 1.31 1.21 40.60%
  QoQ % -13.68% 33.71% 0.00% 0.00% 4.58% 8.26% -
  Horiz. % 166.94% 193.39% 144.63% 0.00% 113.22% 108.26% 100.00%
P/NAPS 1.14 0.98 0.99 1.24 1.29 1.35 1.46 -15.17%
  QoQ % 16.33% -1.01% -20.16% -3.88% -4.44% -7.53% -
  Horiz. % 78.08% 67.12% 67.81% 84.93% 88.36% 92.47% 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
 
 

405  411  609  1022 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.195-0.035 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 LUSTER 0.19-0.005 
 MAHSING 1.12-0.01 
 MLAB 0.03+0.005 
 DSONIC-WA 0.245+0.035 

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