Highlights

[MAGNUM] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -16.52%    YoY -     -3.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,639,798 2,632,161 2,700,706 2,798,105 2,878,836 3,000,182 3,130,702 -2.80%
  YoY % 0.29% -2.54% -3.48% -2.80% -4.04% -4.17% -
  Horiz. % 84.32% 84.08% 86.27% 89.38% 91.95% 95.83% 100.00%
PBT 277,850 293,745 279,944 362,794 384,193 428,577 394,905 -5.69%
  YoY % -5.41% 4.93% -22.84% -5.57% -10.36% 8.53% -
  Horiz. % 70.36% 74.38% 70.89% 91.87% 97.29% 108.53% 100.00%
Tax -231,736 -85,578 -82,205 -105,798 -117,868 -134,684 -8,044 75.04%
  YoY % -170.79% -4.10% 22.30% 10.24% 12.49% -1,574.34% -
  Horiz. % 2,880.86% 1,063.88% 1,021.95% 1,315.25% 1,465.29% 1,674.34% 100.00%
NP 46,114 208,166 197,738 256,996 266,325 293,893 386,861 -29.84%
  YoY % -77.85% 5.27% -23.06% -3.50% -9.38% -24.03% -
  Horiz. % 11.92% 53.81% 51.11% 66.43% 68.84% 75.97% 100.00%
NP to SH 43,309 205,082 194,265 251,413 261,266 286,490 387,618 -30.59%
  YoY % -78.88% 5.57% -22.73% -3.77% -8.80% -26.09% -
  Horiz. % 11.17% 52.91% 50.12% 64.86% 67.40% 73.91% 100.00%
Tax Rate 83.40 % 29.13 % 29.36 % 29.16 % 30.68 % 31.43 % 2.04 % 85.55%
  YoY % 186.30% -0.78% 0.69% -4.95% -2.39% 1,440.69% -
  Horiz. % 4,088.24% 1,427.94% 1,439.22% 1,429.41% 1,503.92% 1,540.69% 100.00%
Total Cost 2,593,684 2,423,994 2,502,968 2,541,109 2,612,510 2,706,289 2,743,841 -0.93%
  YoY % 7.00% -3.16% -1.50% -2.73% -3.47% -1.37% -
  Horiz. % 94.53% 88.34% 91.22% 92.61% 95.21% 98.63% 100.00%
Net Worth 2,362,105 2,490,183 2,418,831 2,428,424 2,442,275 2,490,192 3,437,013 -6.06%
  YoY % -5.14% 2.95% -0.40% -0.57% -1.92% -27.55% -
  Horiz. % 68.73% 72.45% 70.38% 70.66% 71.06% 72.45% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 208,700 132,809 189,712 238,080 283,985 284,593 210,039 -0.11%
  YoY % 57.14% -29.99% -20.32% -16.16% -0.21% 35.50% -
  Horiz. % 99.36% 63.23% 90.32% 113.35% 135.21% 135.50% 100.00%
Div Payout % 481.88 % 64.76 % 97.66 % 94.70 % 108.70 % 99.34 % 54.19 % 43.91%
  YoY % 644.10% -33.69% 3.13% -12.88% 9.42% 83.32% -
  Horiz. % 889.24% 119.51% 180.22% 174.76% 200.59% 183.32% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,362,105 2,490,183 2,418,831 2,428,424 2,442,275 2,490,192 3,437,013 -6.06%
  YoY % -5.14% 2.95% -0.40% -0.57% -1.92% -27.55% -
  Horiz. % 68.73% 72.45% 70.38% 70.66% 71.06% 72.45% 100.00%
NOSH 1,422,955 1,422,962 1,422,841 1,428,484 1,419,927 1,422,966 1,432,088 -0.11%
  YoY % -0.00% 0.01% -0.40% 0.60% -0.21% -0.64% -
  Horiz. % 99.36% 99.36% 99.35% 99.75% 99.15% 99.36% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.75 % 7.91 % 7.32 % 9.18 % 9.25 % 9.80 % 12.36 % -27.79%
  YoY % -77.88% 8.06% -20.26% -0.76% -5.61% -20.71% -
  Horiz. % 14.16% 64.00% 59.22% 74.27% 74.84% 79.29% 100.00%
ROE 1.83 % 8.24 % 8.03 % 10.35 % 10.70 % 11.50 % 11.28 % -26.14%
  YoY % -77.79% 2.62% -22.42% -3.27% -6.96% 1.95% -
  Horiz. % 16.22% 73.05% 71.19% 91.76% 94.86% 101.95% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 185.52 184.98 189.81 195.88 202.75 210.84 218.61 -2.70%
  YoY % 0.29% -2.54% -3.10% -3.39% -3.84% -3.55% -
  Horiz. % 84.86% 84.62% 86.83% 89.60% 92.75% 96.45% 100.00%
EPS 3.04 14.41 13.65 17.60 18.40 20.13 27.20 -30.58%
  YoY % -78.90% 5.57% -22.44% -4.35% -8.59% -25.99% -
  Horiz. % 11.18% 52.98% 50.18% 64.71% 67.65% 74.01% 100.00%
DPS 14.67 9.33 13.33 16.67 20.00 20.00 14.67 -
  YoY % 57.23% -30.01% -20.04% -16.65% 0.00% 36.33% -
  Horiz. % 100.00% 63.60% 90.87% 113.63% 136.33% 136.33% 100.00%
NAPS 1.6600 1.7500 1.7000 1.7000 1.7200 1.7500 2.4000 -5.96%
  YoY % -5.14% 2.94% 0.00% -1.16% -1.71% -27.08% -
  Horiz. % 69.17% 72.92% 70.83% 70.83% 71.67% 72.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 183.61 183.08 187.84 194.62 200.23 208.67 217.75 -2.80%
  YoY % 0.29% -2.53% -3.48% -2.80% -4.04% -4.17% -
  Horiz. % 84.32% 84.08% 86.26% 89.38% 91.95% 95.83% 100.00%
EPS 3.01 14.26 13.51 17.49 18.17 19.93 26.96 -30.60%
  YoY % -78.89% 5.55% -22.76% -3.74% -8.83% -26.08% -
  Horiz. % 11.16% 52.89% 50.11% 64.87% 67.40% 73.92% 100.00%
DPS 14.52 9.24 13.20 16.56 19.75 19.79 14.61 -0.10%
  YoY % 57.14% -30.00% -20.29% -16.15% -0.20% 35.46% -
  Horiz. % 99.38% 63.24% 90.35% 113.35% 135.18% 135.46% 100.00%
NAPS 1.6429 1.7320 1.6824 1.6890 1.6987 1.7320 2.3906 -6.06%
  YoY % -5.14% 2.95% -0.39% -0.57% -1.92% -27.55% -
  Horiz. % 68.72% 72.45% 70.38% 70.65% 71.06% 72.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.9200 1.8100 2.2600 2.5600 3.0000 3.2700 3.5000 -
P/RPS 1.03 0.98 1.19 1.31 1.48 1.55 1.60 -7.07%
  YoY % 5.10% -17.65% -9.16% -11.49% -4.52% -3.13% -
  Horiz. % 64.37% 61.25% 74.38% 81.88% 92.50% 96.87% 100.00%
P/EPS 63.08 12.56 16.55 14.55 16.30 16.24 12.93 30.22%
  YoY % 402.23% -24.11% 13.75% -10.74% 0.37% 25.60% -
  Horiz. % 487.86% 97.14% 128.00% 112.53% 126.06% 125.60% 100.00%
EY 1.59 7.96 6.04 6.88 6.13 6.16 7.73 -23.16%
  YoY % -80.03% 31.79% -12.21% 12.23% -0.49% -20.31% -
  Horiz. % 20.57% 102.98% 78.14% 89.00% 79.30% 79.69% 100.00%
DY 7.64 5.16 5.90 6.51 6.67 6.12 4.19 10.52%
  YoY % 48.06% -12.54% -9.37% -2.40% 8.99% 46.06% -
  Horiz. % 182.34% 123.15% 140.81% 155.37% 159.19% 146.06% 100.00%
P/NAPS 1.16 1.03 1.33 1.51 1.74 1.87 1.46 -3.76%
  YoY % 12.62% -22.56% -11.92% -13.22% -6.95% 28.08% -
  Horiz. % 79.45% 70.55% 91.10% 103.42% 119.18% 128.08% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 29/11/17 24/11/16 20/11/15 27/11/14 14/11/13 22/11/12 -
Price 2.0200 1.7100 2.2900 2.7000 2.9100 3.2400 3.7100 -
P/RPS 1.09 0.92 1.21 1.38 1.44 1.54 1.70 -7.14%
  YoY % 18.48% -23.97% -12.32% -4.17% -6.49% -9.41% -
  Horiz. % 64.12% 54.12% 71.18% 81.18% 84.71% 90.59% 100.00%
P/EPS 66.37 11.86 16.77 15.34 15.82 16.09 13.71 30.05%
  YoY % 459.61% -29.28% 9.32% -3.03% -1.68% 17.36% -
  Horiz. % 484.10% 86.51% 122.32% 111.89% 115.39% 117.36% 100.00%
EY 1.51 8.43 5.96 6.52 6.32 6.21 7.30 -23.09%
  YoY % -82.09% 41.44% -8.59% 3.16% 1.77% -14.93% -
  Horiz. % 20.68% 115.48% 81.64% 89.32% 86.58% 85.07% 100.00%
DY 7.26 5.46 5.82 6.17 6.87 6.17 3.95 10.67%
  YoY % 32.97% -6.19% -5.67% -10.19% 11.35% 56.20% -
  Horiz. % 183.80% 138.23% 147.34% 156.20% 173.92% 156.20% 100.00%
P/NAPS 1.22 0.98 1.35 1.59 1.69 1.85 1.55 -3.91%
  YoY % 24.49% -27.41% -15.09% -5.92% -8.65% 19.35% -
  Horiz. % 78.71% 63.23% 87.10% 102.58% 109.03% 119.35% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

312  536  632  939 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.975+0.13 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.34+0.075 
 KNM 0.23+0.02 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.09+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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS