Highlights

[MAGNUM] QoQ Quarter Result on 2018-03-31 [#1]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 21-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     4.03%    YoY -     79.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 724,405 667,109 600,388 712,352 675,086 656,454 620,583 10.83%
  QoQ % 8.59% 11.11% -15.72% 5.52% 2.84% 5.78% -
  Horiz. % 116.73% 107.50% 96.75% 114.79% 108.78% 105.78% 100.00%
PBT 104,946 58,075 70,378 79,935 86,467 86,885 87,407 12.93%
  QoQ % 80.71% -17.48% -11.96% -7.55% -0.48% -0.60% -
  Horiz. % 120.07% 66.44% 80.52% 91.45% 98.92% 99.40% 100.00%
Tax -32,120 -127,849 -21,753 -24,200 -33,135 -22,904 -26,636 13.25%
  QoQ % 74.88% -487.73% 10.11% 26.97% -44.67% 14.01% -
  Horiz. % 120.59% 479.99% 81.67% 90.85% 124.40% 85.99% 100.00%
NP 72,826 -69,774 48,625 55,735 53,332 63,981 60,771 12.78%
  QoQ % 204.37% -243.49% -12.76% 4.51% -16.64% 5.28% -
  Horiz. % 119.84% -114.81% 80.01% 91.71% 87.76% 105.28% 100.00%
NP to SH 72,267 -70,509 48,054 54,937 52,808 63,283 59,959 13.22%
  QoQ % 202.49% -246.73% -12.53% 4.03% -16.55% 5.54% -
  Horiz. % 120.53% -117.60% 80.14% 91.62% 88.07% 105.54% 100.00%
Tax Rate 30.61 % 220.14 % 30.91 % 30.27 % 38.32 % 26.36 % 30.47 % 0.31%
  QoQ % -86.10% 612.20% 2.11% -21.01% 45.37% -13.49% -
  Horiz. % 100.46% 722.48% 101.44% 99.34% 125.76% 86.51% 100.00%
Total Cost 651,579 736,883 551,763 656,617 621,754 592,473 559,812 10.62%
  QoQ % -11.58% 33.55% -15.97% 5.61% 4.94% 5.83% -
  Horiz. % 116.39% 131.63% 98.56% 117.29% 111.06% 105.83% 100.00%
Net Worth 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 2,490,183 2,461,720 -2.32%
  QoQ % 0.60% -4.60% 0.00% -0.00% -0.57% 1.16% -
  Horiz. % 96.53% 95.95% 100.58% 100.58% 100.58% 101.16% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 56,918 56,918 42,688 56,918 56,918 56,918 42,688 21.08%
  QoQ % 0.00% 33.33% -25.00% -0.00% -0.00% 33.33% -
  Horiz. % 133.33% 133.33% 100.00% 133.33% 133.33% 133.33% 100.00%
Div Payout % 78.76 % - % 88.83 % 103.61 % 107.78 % 89.94 % 71.20 % 6.94%
  QoQ % 0.00% 0.00% -14.27% -3.87% 19.84% 26.32% -
  Horiz. % 110.62% 0.00% 124.76% 145.52% 151.38% 126.32% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,376,334 2,362,105 2,475,941 2,475,941 2,475,950 2,490,183 2,461,720 -2.32%
  QoQ % 0.60% -4.60% 0.00% -0.00% -0.57% 1.16% -
  Horiz. % 96.53% 95.95% 100.58% 100.58% 100.58% 101.16% 100.00%
NOSH 1,422,955 1,422,955 1,422,955 1,422,955 1,422,960 1,422,962 1,422,960 -0.00%
  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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.05 % -10.46 % 8.10 % 7.82 % 7.90 % 9.75 % 9.79 % 1.76%
  QoQ % 196.08% -229.14% 3.58% -1.01% -18.97% -0.41% -
  Horiz. % 102.66% -106.84% 82.74% 79.88% 80.69% 99.59% 100.00%
ROE 3.04 % -2.99 % 1.94 % 2.22 % 2.13 % 2.54 % 2.44 % 15.74%
  QoQ % 201.67% -254.12% -12.61% 4.23% -16.14% 4.10% -
  Horiz. % 124.59% -122.54% 79.51% 90.98% 87.30% 104.10% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 50.91 46.88 42.19 50.06 47.44 46.13 43.61 10.84%
  QoQ % 8.60% 11.12% -15.72% 5.52% 2.84% 5.78% -
  Horiz. % 116.74% 107.50% 96.74% 114.79% 108.78% 105.78% 100.00%
EPS 5.08 -4.96 3.38 3.86 3.71 4.45 4.21 13.30%
  QoQ % 202.42% -246.75% -12.44% 4.04% -16.63% 5.70% -
  Horiz. % 120.67% -117.81% 80.29% 91.69% 88.12% 105.70% 100.00%
DPS 4.00 4.00 3.00 4.00 4.00 4.00 3.00 21.08%
  QoQ % 0.00% 33.33% -25.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 100.00% 133.33% 133.33% 133.33% 100.00%
NAPS 1.6700 1.6600 1.7400 1.7400 1.7400 1.7500 1.7300 -2.32%
  QoQ % 0.60% -4.60% 0.00% 0.00% -0.57% 1.16% -
  Horiz. % 96.53% 95.95% 100.58% 100.58% 100.58% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 50.38 46.40 41.76 49.55 46.95 45.66 43.16 10.83%
  QoQ % 8.58% 11.11% -15.72% 5.54% 2.83% 5.79% -
  Horiz. % 116.73% 107.51% 96.76% 114.81% 108.78% 105.79% 100.00%
EPS 5.03 -4.90 3.34 3.82 3.67 4.40 4.17 13.28%
  QoQ % 202.65% -246.71% -12.57% 4.09% -16.59% 5.52% -
  Horiz. % 120.62% -117.51% 80.10% 91.61% 88.01% 105.52% 100.00%
DPS 3.96 3.96 2.97 3.96 3.96 3.96 2.97 21.08%
  QoQ % 0.00% 33.33% -25.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 100.00% 133.33% 133.33% 133.33% 100.00%
NAPS 1.6528 1.6429 1.7221 1.7221 1.7221 1.7320 1.7122 -2.32%
  QoQ % 0.60% -4.60% 0.00% 0.00% -0.57% 1.16% -
  Horiz. % 96.53% 95.95% 100.58% 100.58% 100.58% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.9500 1.9200 2.0900 1.8300 1.7400 1.8100 1.7300 -
P/RPS 3.83 4.10 4.95 3.66 3.67 3.92 3.97 -2.36%
  QoQ % -6.59% -17.17% 35.25% -0.27% -6.38% -1.26% -
  Horiz. % 96.47% 103.27% 124.69% 92.19% 92.44% 98.74% 100.00%
P/EPS 38.40 -38.75 61.89 47.40 46.89 40.70 41.06 -4.36%
  QoQ % 199.10% -162.61% 30.57% 1.09% 15.21% -0.88% -
  Horiz. % 93.52% -94.37% 150.73% 115.44% 114.20% 99.12% 100.00%
EY 2.60 -2.58 1.62 2.11 2.13 2.46 2.44 4.31%
  QoQ % 200.78% -259.26% -23.22% -0.94% -13.41% 0.82% -
  Horiz. % 106.56% -105.74% 66.39% 86.48% 87.30% 100.82% 100.00%
DY 2.05 2.08 1.44 2.19 2.30 2.21 1.73 11.94%
  QoQ % -1.44% 44.44% -34.25% -4.78% 4.07% 27.75% -
  Horiz. % 118.50% 120.23% 83.24% 126.59% 132.95% 127.75% 100.00%
P/NAPS 1.17 1.16 1.20 1.05 1.00 1.03 1.00 11.00%
  QoQ % 0.86% -3.33% 14.29% 5.00% -2.91% 3.00% -
  Horiz. % 117.00% 116.00% 120.00% 105.00% 100.00% 103.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 27/11/18 24/08/18 21/05/18 27/02/18 29/11/17 23/08/17 -
Price 2.3200 2.0200 2.0000 2.1200 1.9800 1.7100 1.7100 -
P/RPS 4.56 4.31 4.74 4.23 4.17 3.71 3.92 10.58%
  QoQ % 5.80% -9.07% 12.06% 1.44% 12.40% -5.36% -
  Horiz. % 116.33% 109.95% 120.92% 107.91% 106.38% 94.64% 100.00%
P/EPS 45.68 -40.77 59.22 54.91 53.35 38.45 40.58 8.19%
  QoQ % 212.04% -168.84% 7.85% 2.92% 38.75% -5.25% -
  Horiz. % 112.57% -100.47% 145.93% 135.31% 131.47% 94.75% 100.00%
EY 2.19 -2.45 1.69 1.82 1.87 2.60 2.46 -7.44%
  QoQ % 189.39% -244.97% -7.14% -2.67% -28.08% 5.69% -
  Horiz. % 89.02% -99.59% 68.70% 73.98% 76.02% 105.69% 100.00%
DY 1.72 1.98 1.50 1.89 2.02 2.34 1.75 -1.14%
  QoQ % -13.13% 32.00% -20.63% -6.44% -13.68% 33.71% -
  Horiz. % 98.29% 113.14% 85.71% 108.00% 115.43% 133.71% 100.00%
P/NAPS 1.39 1.22 1.15 1.22 1.14 0.98 0.99 25.31%
  QoQ % 13.93% 6.09% -5.74% 7.02% 16.33% -1.01% -
  Horiz. % 140.40% 123.23% 116.16% 123.23% 115.15% 98.99% 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
 
 

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