Highlights

[MAGNUM] QoQ TTM Result on 2017-06-30 [#2]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     25.92%    YoY -     14.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,664,475 2,649,207 2,608,463 2,599,199 2,603,865 2,659,344 2,693,961 -0.73%
  QoQ % 0.58% 1.56% 0.36% -0.18% -2.09% -1.28% -
  Horiz. % 98.91% 98.34% 96.83% 96.48% 96.66% 98.72% 100.00%
PBT 340,694 306,776 296,937 288,546 233,063 284,490 271,517 16.35%
  QoQ % 11.06% 3.31% 2.91% 23.81% -18.08% 4.78% -
  Horiz. % 125.48% 112.99% 109.36% 106.27% 85.84% 104.78% 100.00%
Tax -106,875 -97,319 -95,096 -94,945 -78,617 -91,568 -84,022 17.41%
  QoQ % -9.82% -2.34% -0.16% -20.77% 14.14% -8.98% -
  Horiz. % 127.20% 115.83% 113.18% 113.00% 93.57% 108.98% 100.00%
NP 233,819 209,457 201,841 193,601 154,446 192,922 187,495 15.87%
  QoQ % 11.63% 3.77% 4.26% 25.35% -19.94% 2.89% -
  Horiz. % 124.71% 111.71% 107.65% 103.26% 82.37% 102.89% 100.00%
NP to SH 230,987 206,620 198,886 190,627 151,386 189,656 183,952 16.41%
  QoQ % 11.79% 3.89% 4.33% 25.92% -20.18% 3.10% -
  Horiz. % 125.57% 112.32% 108.12% 103.63% 82.30% 103.10% 100.00%
Tax Rate 31.37 % 31.72 % 32.03 % 32.90 % 33.73 % 32.19 % 30.95 % 0.90%
  QoQ % -1.10% -0.97% -2.64% -2.46% 4.78% 4.01% -
  Horiz. % 101.36% 102.49% 103.49% 106.30% 108.98% 104.01% 100.00%
Total Cost 2,430,656 2,439,750 2,406,622 2,405,598 2,449,419 2,466,422 2,506,466 -2.03%
  QoQ % -0.37% 1.38% 0.04% -1.79% -0.69% -1.60% -
  Horiz. % 96.98% 97.34% 96.02% 95.98% 97.72% 98.40% 100.00%
Net Worth 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,417,075 1.62%
  QoQ % -0.00% -0.57% 1.16% 2.37% -0.59% 0.08% -
  Horiz. % 102.44% 102.44% 103.02% 101.85% 99.49% 100.08% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 213,443 156,525 142,297 128,033 128,158 185,051 191,786 7.40%
  QoQ % 36.36% 10.00% 11.14% -0.10% -30.74% -3.51% -
  Horiz. % 111.29% 81.61% 74.20% 66.76% 66.82% 96.49% 100.00%
Div Payout % 92.41 % 75.76 % 71.55 % 67.16 % 84.66 % 97.57 % 104.26 % -7.74%
  QoQ % 21.98% 5.88% 6.54% -20.67% -13.23% -6.42% -
  Horiz. % 88.63% 72.66% 68.63% 64.42% 81.20% 93.58% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,475,941 2,475,950 2,490,183 2,461,720 2,404,810 2,419,125 2,417,075 1.62%
  QoQ % -0.00% -0.57% 1.16% 2.37% -0.59% 0.08% -
  Horiz. % 102.44% 102.44% 103.02% 101.85% 99.49% 100.08% 100.00%
NOSH 1,422,955 1,422,960 1,422,962 1,422,960 1,422,965 1,423,015 1,421,808 0.05%
  QoQ % -0.00% -0.00% 0.00% -0.00% -0.00% 0.08% -
  Horiz. % 100.08% 100.08% 100.08% 100.08% 100.08% 100.08% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.78 % 7.91 % 7.74 % 7.45 % 5.93 % 7.25 % 6.96 % 16.77%
  QoQ % 11.00% 2.20% 3.89% 25.63% -18.21% 4.17% -
  Horiz. % 126.15% 113.65% 111.21% 107.04% 85.20% 104.17% 100.00%
ROE 9.33 % 8.35 % 7.99 % 7.74 % 6.30 % 7.84 % 7.61 % 14.56%
  QoQ % 11.74% 4.51% 3.23% 22.86% -19.64% 3.02% -
  Horiz. % 122.60% 109.72% 104.99% 101.71% 82.79% 103.02% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 187.25 186.18 183.31 182.66 182.99 186.88 189.47 -0.78%
  QoQ % 0.57% 1.57% 0.36% -0.18% -2.08% -1.37% -
  Horiz. % 98.83% 98.26% 96.75% 96.41% 96.58% 98.63% 100.00%
EPS 16.23 14.52 13.98 13.40 10.64 13.33 12.94 16.32%
  QoQ % 11.78% 3.86% 4.33% 25.94% -20.18% 3.01% -
  Horiz. % 125.43% 112.21% 108.04% 103.55% 82.23% 103.01% 100.00%
DPS 15.00 11.00 10.00 9.00 9.00 13.00 13.50 7.28%
  QoQ % 36.36% 10.00% 11.11% 0.00% -30.77% -3.70% -
  Horiz. % 111.11% 81.48% 74.07% 66.67% 66.67% 96.30% 100.00%
NAPS 1.7400 1.7400 1.7500 1.7300 1.6900 1.7000 1.7000 1.56%
  QoQ % 0.00% -0.57% 1.16% 2.37% -0.59% 0.00% -
  Horiz. % 102.35% 102.35% 102.94% 101.76% 99.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 185.32 184.26 181.43 180.78 181.11 184.97 187.37 -0.73%
  QoQ % 0.58% 1.56% 0.36% -0.18% -2.09% -1.28% -
  Horiz. % 98.91% 98.34% 96.83% 96.48% 96.66% 98.72% 100.00%
EPS 16.07 14.37 13.83 13.26 10.53 13.19 12.79 16.45%
  QoQ % 11.83% 3.90% 4.30% 25.93% -20.17% 3.13% -
  Horiz. % 125.65% 112.35% 108.13% 103.67% 82.33% 103.13% 100.00%
DPS 14.85 10.89 9.90 8.91 8.91 12.87 13.34 7.42%
  QoQ % 36.36% 10.00% 11.11% 0.00% -30.77% -3.52% -
  Horiz. % 111.32% 81.63% 74.21% 66.79% 66.79% 96.48% 100.00%
NAPS 1.7221 1.7221 1.7320 1.7122 1.6726 1.6826 1.6812 1.62%
  QoQ % 0.00% -0.57% 1.16% 2.37% -0.59% 0.08% -
  Horiz. % 102.43% 102.43% 103.02% 101.84% 99.49% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.8300 1.7400 1.8100 1.7300 2.1300 2.1700 2.2600 -
P/RPS 0.98 0.93 0.99 0.95 1.16 1.16 1.19 -12.15%
  QoQ % 5.38% -6.06% 4.21% -18.10% 0.00% -2.52% -
  Horiz. % 82.35% 78.15% 83.19% 79.83% 97.48% 97.48% 100.00%
P/EPS 11.27 11.98 12.95 12.91 20.02 16.28 17.47 -25.36%
  QoQ % -5.93% -7.49% 0.31% -35.51% 22.97% -6.81% -
  Horiz. % 64.51% 68.57% 74.13% 73.90% 114.60% 93.19% 100.00%
EY 8.87 8.35 7.72 7.74 4.99 6.14 5.72 34.01%
  QoQ % 6.23% 8.16% -0.26% 55.11% -18.73% 7.34% -
  Horiz. % 155.07% 145.98% 134.97% 135.31% 87.24% 107.34% 100.00%
DY 8.20 6.32 5.52 5.20 4.23 5.99 5.97 23.59%
  QoQ % 29.75% 14.49% 6.15% 22.93% -29.38% 0.34% -
  Horiz. % 137.35% 105.86% 92.46% 87.10% 70.85% 100.34% 100.00%
P/NAPS 1.05 1.00 1.03 1.00 1.26 1.28 1.33 -14.59%
  QoQ % 5.00% -2.91% 3.00% -20.63% -1.56% -3.76% -
  Horiz. % 78.95% 75.19% 77.44% 75.19% 94.74% 96.24% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 27/02/18 29/11/17 23/08/17 19/05/17 23/02/17 24/11/16 -
Price 2.1200 1.9800 1.7100 1.7100 2.1000 2.1900 2.2900 -
P/RPS 1.13 1.06 0.93 0.94 1.15 1.17 1.21 -4.46%
  QoQ % 6.60% 13.98% -1.06% -18.26% -1.71% -3.31% -
  Horiz. % 93.39% 87.60% 76.86% 77.69% 95.04% 96.69% 100.00%
P/EPS 13.06 13.64 12.23 12.76 19.74 16.43 17.70 -18.36%
  QoQ % -4.25% 11.53% -4.15% -35.36% 20.15% -7.18% -
  Horiz. % 73.79% 77.06% 69.10% 72.09% 111.53% 92.82% 100.00%
EY 7.66 7.33 8.17 7.83 5.07 6.09 5.65 22.52%
  QoQ % 4.50% -10.28% 4.34% 54.44% -16.75% 7.79% -
  Horiz. % 135.58% 129.73% 144.60% 138.58% 89.73% 107.79% 100.00%
DY 7.08 5.56 5.85 5.26 4.29 5.94 5.90 12.94%
  QoQ % 27.34% -4.96% 11.22% 22.61% -27.78% 0.68% -
  Horiz. % 120.00% 94.24% 99.15% 89.15% 72.71% 100.68% 100.00%
P/NAPS 1.22 1.14 0.98 0.99 1.24 1.29 1.35 -6.53%
  QoQ % 7.02% 16.33% -1.01% -20.16% -3.88% -4.44% -
  Horiz. % 90.37% 84.44% 72.59% 73.33% 91.85% 95.56% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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