Highlights

[MAGNUM] YoY Annualized Quarter 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 -     48.07%    YoY -     -0.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,320,196 2,845,298 2,625,480 2,635,334 2,756,680 2,876,810 2,978,282 -12.67%
  YoY % -53.60% 8.37% -0.37% -4.40% -4.18% -3.41% -
  Horiz. % 44.33% 95.53% 88.15% 88.49% 92.56% 96.59% 100.00%
PBT 105,602 384,838 300,626 266,848 262,928 431,108 426,848 -20.75%
  YoY % -72.56% 28.01% 12.66% 1.49% -39.01% 1.00% -
  Horiz. % 24.74% 90.16% 70.43% 62.52% 61.60% 101.00% 100.00%
Tax -41,666 -112,384 -91,906 -82,560 -77,802 -122,560 -119,304 -16.07%
  YoY % 62.93% -22.28% -11.32% -6.12% 36.52% -2.73% -
  Horiz. % 34.92% 94.20% 77.04% 69.20% 65.21% 102.73% 100.00%
NP 63,936 272,454 208,720 184,288 185,126 308,548 307,544 -23.01%
  YoY % -76.53% 30.54% 13.26% -0.45% -40.00% 0.33% -
  Horiz. % 20.79% 88.59% 67.87% 59.92% 60.19% 100.33% 100.00%
NP to SH 63,856 268,858 205,982 181,058 181,350 301,176 301,066 -22.76%
  YoY % -76.25% 30.52% 13.77% -0.16% -39.79% 0.04% -
  Horiz. % 21.21% 89.30% 68.42% 60.14% 60.24% 100.04% 100.00%
Tax Rate 39.46 % 29.20 % 30.57 % 30.94 % 29.59 % 28.43 % 27.95 % 5.91%
  YoY % 35.14% -4.48% -1.20% 4.56% 4.08% 1.72% -
  Horiz. % 141.18% 104.47% 109.37% 110.70% 105.87% 101.72% 100.00%
Total Cost 1,256,260 2,572,844 2,416,760 2,451,046 2,571,554 2,568,262 2,670,738 -11.80%
  YoY % -51.17% 6.46% -1.40% -4.69% 0.13% -3.84% -
  Horiz. % 47.04% 96.33% 90.49% 91.77% 96.29% 96.16% 100.00%
Net Worth 2,433,253 2,475,941 2,475,941 2,461,720 2,405,663 2,443,503 2,471,013 -0.26%
  YoY % -1.72% 0.00% 0.58% 2.33% -1.55% -1.11% -
  Horiz. % 98.47% 100.20% 100.20% 99.62% 97.36% 98.89% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 129,204 256,131 199,213 85,377 199,285 284,128 284,024 -12.29%
  YoY % -49.56% 28.57% 133.33% -57.16% -29.86% 0.04% -
  Horiz. % 45.49% 90.18% 70.14% 30.06% 70.16% 100.04% 100.00%
Div Payout % 202.34 % 95.27 % 96.71 % 47.15 % 109.89 % 94.34 % 94.34 % 13.55%
  YoY % 112.39% -1.49% 105.11% -57.09% 16.48% 0.00% -
  Horiz. % 214.48% 100.99% 102.51% 49.98% 116.48% 100.00% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,433,253 2,475,941 2,475,941 2,461,720 2,405,663 2,443,503 2,471,013 -0.26%
  YoY % -1.72% 0.00% 0.58% 2.33% -1.55% -1.11% -
  Horiz. % 98.47% 100.20% 100.20% 99.62% 97.36% 98.89% 100.00%
NOSH 1,422,955 1,422,955 1,422,955 1,422,960 1,423,469 1,420,641 1,420,122 0.03%
  YoY % 0.00% 0.00% -0.00% -0.04% 0.20% 0.04% -
  Horiz. % 100.20% 100.20% 100.20% 100.20% 100.24% 100.04% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.84 % 9.58 % 7.95 % 6.99 % 6.72 % 10.73 % 10.33 % -11.86%
  YoY % -49.48% 20.50% 13.73% 4.02% -37.37% 3.87% -
  Horiz. % 46.85% 92.74% 76.96% 67.67% 65.05% 103.87% 100.00%
ROE 2.62 % 10.86 % 8.32 % 7.35 % 7.54 % 12.33 % 12.18 % -22.58%
  YoY % -75.87% 30.53% 13.20% -2.52% -38.85% 1.23% -
  Horiz. % 21.51% 89.16% 68.31% 60.34% 61.90% 101.23% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 92.78 199.96 184.51 185.20 193.66 202.50 209.72 -12.70%
  YoY % -53.60% 8.37% -0.37% -4.37% -4.37% -3.44% -
  Horiz. % 44.24% 95.35% 87.98% 88.31% 92.34% 96.56% 100.00%
EPS 4.48 18.90 14.48 12.72 12.74 21.14 21.20 -22.80%
  YoY % -76.30% 30.52% 13.84% -0.16% -39.74% -0.28% -
  Horiz. % 21.13% 89.15% 68.30% 60.00% 60.09% 99.72% 100.00%
DPS 9.08 18.00 14.00 6.00 14.00 20.00 20.00 -12.32%
  YoY % -49.56% 28.57% 133.33% -57.14% -30.00% 0.00% -
  Horiz. % 45.40% 90.00% 70.00% 30.00% 70.00% 100.00% 100.00%
NAPS 1.7100 1.7400 1.7400 1.7300 1.6900 1.7200 1.7400 -0.29%
  YoY % -1.72% 0.00% 0.58% 2.37% -1.74% -1.15% -
  Horiz. % 98.28% 100.00% 100.00% 99.43% 97.13% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,420,610
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 92.93 200.29 184.81 185.51 194.05 202.51 209.65 -12.67%
  YoY % -53.60% 8.38% -0.38% -4.40% -4.18% -3.41% -
  Horiz. % 44.33% 95.54% 88.15% 88.49% 92.56% 96.59% 100.00%
EPS 4.49 18.93 14.50 12.75 12.77 21.20 21.19 -22.77%
  YoY % -76.28% 30.55% 13.73% -0.16% -39.76% 0.05% -
  Horiz. % 21.19% 89.33% 68.43% 60.17% 60.26% 100.05% 100.00%
DPS 9.09 18.03 14.02 6.01 14.03 20.00 19.99 -12.30%
  YoY % -49.58% 28.60% 133.28% -57.16% -29.85% 0.05% -
  Horiz. % 45.47% 90.20% 70.14% 30.07% 70.19% 100.05% 100.00%
NAPS 1.7128 1.7429 1.7429 1.7329 1.6934 1.7200 1.7394 -0.26%
  YoY % -1.73% 0.00% 0.58% 2.33% -1.55% -1.12% -
  Horiz. % 98.47% 100.20% 100.20% 99.63% 97.36% 98.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.2000 2.6600 2.0900 1.7300 2.3000 2.6500 3.0500 -
P/RPS 2.37 1.33 1.13 0.93 1.19 1.31 1.45 8.53%
  YoY % 78.20% 17.70% 21.51% -21.85% -9.16% -9.66% -
  Horiz. % 163.45% 91.72% 77.93% 64.14% 82.07% 90.34% 100.00%
P/EPS 49.02 14.08 14.44 13.60 18.05 12.50 14.39 22.64%
  YoY % 248.15% -2.49% 6.18% -24.65% 44.40% -13.13% -
  Horiz. % 340.65% 97.85% 100.35% 94.51% 125.43% 86.87% 100.00%
EY 2.04 7.10 6.93 7.35 5.54 8.00 6.95 -18.46%
  YoY % -71.27% 2.45% -5.71% 32.67% -30.75% 15.11% -
  Horiz. % 29.35% 102.16% 99.71% 105.76% 79.71% 115.11% 100.00%
DY 4.13 6.77 6.70 3.47 6.09 7.55 6.56 -7.42%
  YoY % -39.00% 1.04% 93.08% -43.02% -19.34% 15.09% -
  Horiz. % 62.96% 103.20% 102.13% 52.90% 92.84% 115.09% 100.00%
P/NAPS 1.29 1.53 1.20 1.00 1.36 1.54 1.75 -4.95%
  YoY % -15.69% 27.50% 20.00% -26.47% -11.69% -12.00% -
  Horiz. % 73.71% 87.43% 68.57% 57.14% 77.71% 88.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 22/08/19 24/08/18 23/08/17 18/08/16 19/08/15 21/08/14 -
Price 2.1800 2.7800 2.0000 1.7100 2.4700 2.5900 3.0500 -
P/RPS 2.35 1.39 1.08 0.92 1.28 1.28 1.45 8.37%
  YoY % 69.06% 28.70% 17.39% -28.12% 0.00% -11.72% -
  Horiz. % 162.07% 95.86% 74.48% 63.45% 88.28% 88.28% 100.00%
P/EPS 48.58 14.71 13.82 13.44 19.39 12.22 14.39 22.46%
  YoY % 230.25% 6.44% 2.83% -30.69% 58.67% -15.08% -
  Horiz. % 337.60% 102.22% 96.04% 93.40% 134.75% 84.92% 100.00%
EY 2.06 6.80 7.24 7.44 5.16 8.19 6.95 -18.33%
  YoY % -69.71% -6.08% -2.69% 44.19% -37.00% 17.84% -
  Horiz. % 29.64% 97.84% 104.17% 107.05% 74.24% 117.84% 100.00%
DY 4.17 6.47 7.00 3.51 5.67 7.72 6.56 -7.27%
  YoY % -35.55% -7.57% 99.43% -38.10% -26.55% 17.68% -
  Horiz. % 63.57% 98.63% 106.71% 53.51% 86.43% 117.68% 100.00%
P/NAPS 1.27 1.60 1.15 0.99 1.46 1.51 1.75 -5.20%
  YoY % -20.63% 39.13% 16.16% -32.19% -3.31% -13.71% -
  Horiz. % 72.57% 91.43% 65.71% 56.57% 83.43% 86.29% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS