Highlights

[MAGNUM] YoY Quarter Result on 2013-06-30 [#2]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -99.57%    YoY -     -99.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 625,777 647,129 696,596 700,319 758,638 865,572 871,360 -5.36%
  YoY % -3.30% -7.10% -0.53% -7.69% -12.35% -0.66% -
  Horiz. % 71.82% 74.27% 79.94% 80.37% 87.06% 99.34% 100.00%
PBT 34,020 86,549 94,576 86,346 104,605 132,935 121,073 -19.05%
  YoY % -60.69% -8.49% 9.53% -17.46% -21.31% 9.80% -
  Horiz. % 28.10% 71.48% 78.11% 71.32% 86.40% 109.80% 100.00%
Tax -11,306 -25,808 -25,470 -84,779 26,616 -30,765 -25,096 -12.43%
  YoY % 56.19% -1.33% 69.96% -418.53% 186.51% -22.59% -
  Horiz. % 45.05% 102.84% 101.49% 337.82% -106.06% 122.59% 100.00%
NP 22,714 60,741 69,106 1,567 131,221 102,170 95,977 -21.33%
  YoY % -62.61% -12.10% 4,310.08% -98.81% 28.43% 6.45% -
  Horiz. % 23.67% 63.29% 72.00% 1.63% 136.72% 106.45% 100.00%
NP to SH 21,835 59,825 67,999 649 134,624 69,694 60,137 -15.52%
  YoY % -63.50% -12.02% 10,377.50% -99.52% 93.16% 15.89% -
  Horiz. % 36.31% 99.48% 113.07% 1.08% 223.86% 115.89% 100.00%
Tax Rate 33.23 % 29.82 % 26.93 % 98.19 % -25.44 % 23.14 % 20.73 % 8.17%
  YoY % 11.44% 10.73% -72.57% 485.97% -209.94% 11.63% -
  Horiz. % 160.30% 143.85% 129.91% 473.66% -122.72% 111.63% 100.00%
Total Cost 603,063 586,388 627,490 698,752 627,417 763,402 775,383 -4.10%
  YoY % 2.84% -6.55% -10.20% 11.37% -17.81% -1.55% -
  Horiz. % 77.78% 75.63% 80.93% 90.12% 80.92% 98.45% 100.00%
Net Worth 2,411,839 2,449,976 2,464,963 3,245,091 3,379,921 2,869,923 2,215,573 1.42%
  YoY % -1.56% -0.61% -24.04% -3.99% 17.77% 29.53% -
  Horiz. % 108.86% 110.58% 111.26% 146.47% 152.55% 129.53% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 42,813 71,220 70,832 71,164 - 54,769 - -
  YoY % -39.89% 0.55% -0.47% 0.00% 0.00% 0.00% -
  Horiz. % 78.17% 130.04% 129.33% 129.93% 0.00% 100.00% -
Div Payout % 196.08 % 119.05 % 104.17 % 10,965.22 % - % 78.59 % - % -
  YoY % 64.70% 14.28% -99.05% 0.00% 0.00% 0.00% -
  Horiz. % 249.50% 151.48% 132.55% 13,952.44% 0.00% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,411,839 2,449,976 2,464,963 3,245,091 3,379,921 2,869,923 2,215,573 1.42%
  YoY % -1.56% -0.61% -24.04% -3.99% 17.77% 29.53% -
  Horiz. % 108.86% 110.58% 111.26% 146.47% 152.55% 129.53% 100.00%
NOSH 1,427,124 1,424,404 1,416,645 1,423,285 1,432,170 1,095,390 1,055,035 5.16%
  YoY % 0.19% 0.55% -0.47% -0.62% 30.75% 3.83% -
  Horiz. % 135.27% 135.01% 134.27% 134.90% 135.75% 103.83% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.63 % 9.39 % 9.92 % 0.22 % 17.30 % 11.80 % 11.01 % -16.87%
  YoY % -61.34% -5.34% 4,409.09% -98.73% 46.61% 7.18% -
  Horiz. % 32.97% 85.29% 90.10% 2.00% 157.13% 107.18% 100.00%
ROE 0.91 % 2.44 % 2.76 % 0.02 % 3.98 % 2.43 % 2.71 % -16.62%
  YoY % -62.70% -11.59% 13,700.00% -99.50% 63.79% -10.33% -
  Horiz. % 33.58% 90.04% 101.85% 0.74% 146.86% 89.67% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.85 45.43 49.17 49.20 52.97 79.02 82.59 -10.01%
  YoY % -3.48% -7.61% -0.06% -7.12% -32.97% -4.32% -
  Horiz. % 53.09% 55.01% 59.54% 59.57% 64.14% 95.68% 100.00%
EPS 1.53 4.20 4.80 0.00 9.40 6.30 5.70 -19.67%
  YoY % -63.57% -12.50% 0.00% 0.00% 49.21% 10.53% -
  Horiz. % 26.84% 73.68% 84.21% 0.00% 164.91% 110.53% 100.00%
DPS 3.00 5.00 5.00 5.00 0.00 5.00 0.00 -
  YoY % -40.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 100.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 1.6900 1.7200 1.7400 2.2800 2.3600 2.6200 2.1000 -3.55%
  YoY % -1.74% -1.15% -23.68% -3.39% -9.92% 24.76% -
  Horiz. % 80.48% 81.90% 82.86% 108.57% 112.38% 124.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.52 45.01 48.45 48.71 52.77 60.20 60.61 -5.37%
  YoY % -3.31% -7.10% -0.53% -7.69% -12.34% -0.68% -
  Horiz. % 71.80% 74.26% 79.94% 80.37% 87.06% 99.32% 100.00%
EPS 1.52 4.16 4.73 0.05 9.36 4.85 4.18 -15.50%
  YoY % -63.46% -12.05% 9,360.00% -99.47% 92.99% 16.03% -
  Horiz. % 36.36% 99.52% 113.16% 1.20% 223.92% 116.03% 100.00%
DPS 2.98 4.95 4.93 4.95 0.00 3.81 0.00 -
  YoY % -39.80% 0.41% -0.40% 0.00% 0.00% 0.00% -
  Horiz. % 78.22% 129.92% 129.40% 129.92% 0.00% 100.00% -
NAPS 1.6775 1.7040 1.7145 2.2571 2.3508 1.9961 1.5410 1.42%
  YoY % -1.56% -0.61% -24.04% -3.99% 17.77% 29.53% -
  Horiz. % 108.86% 110.58% 111.26% 146.47% 152.55% 129.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.3000 2.6500 3.0500 3.6100 3.3000 3.0300 2.0400 -
P/RPS 5.25 5.83 6.20 7.34 6.23 3.83 2.47 13.38%
  YoY % -9.95% -5.97% -15.53% 17.82% 62.66% 55.06% -
  Horiz. % 212.55% 236.03% 251.01% 297.17% 252.23% 155.06% 100.00%
P/EPS 150.33 63.10 63.54 7,916.89 35.11 47.62 35.79 26.99%
  YoY % 138.24% -0.69% -99.20% 22,448.82% -26.27% 33.05% -
  Horiz. % 420.03% 176.31% 177.54% 22,120.40% 98.10% 133.05% 100.00%
EY 0.67 1.58 1.57 0.01 2.85 2.10 2.79 -21.14%
  YoY % -57.59% 0.64% 15,600.00% -99.65% 35.71% -24.73% -
  Horiz. % 24.01% 56.63% 56.27% 0.36% 102.15% 75.27% 100.00%
DY 1.30 1.89 1.64 1.39 0.00 1.65 0.00 -
  YoY % -31.22% 15.24% 17.99% 0.00% 0.00% 0.00% -
  Horiz. % 78.79% 114.55% 99.39% 84.24% 0.00% 100.00% -
P/NAPS 1.36 1.54 1.75 1.58 1.40 1.16 0.97 5.79%
  YoY % -11.69% -12.00% 10.76% 12.86% 20.69% 19.59% -
  Horiz. % 140.21% 158.76% 180.41% 162.89% 144.33% 119.59% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 19/08/15 21/08/14 22/08/13 29/08/12 24/08/11 26/08/10 -
Price 2.4700 2.5900 3.0500 3.3300 3.8100 2.7500 2.1400 -
P/RPS 5.63 5.70 6.20 6.77 7.19 3.48 2.59 13.80%
  YoY % -1.23% -8.06% -8.42% -5.84% 106.61% 34.36% -
  Horiz. % 217.37% 220.08% 239.38% 261.39% 277.61% 134.36% 100.00%
P/EPS 161.44 61.67 63.54 7,302.84 40.53 43.22 37.54 27.49%
  YoY % 161.78% -2.94% -99.13% 17,918.36% -6.22% 15.13% -
  Horiz. % 430.05% 164.28% 169.26% 19,453.49% 107.96% 115.13% 100.00%
EY 0.62 1.62 1.57 0.01 2.47 2.31 2.66 -21.53%
  YoY % -61.73% 3.18% 15,600.00% -99.60% 6.93% -13.16% -
  Horiz. % 23.31% 60.90% 59.02% 0.38% 92.86% 86.84% 100.00%
DY 1.21 1.93 1.64 1.50 0.00 1.82 0.00 -
  YoY % -37.31% 17.68% 9.33% 0.00% 0.00% 0.00% -
  Horiz. % 66.48% 106.04% 90.11% 82.42% 0.00% 100.00% -
P/NAPS 1.46 1.51 1.75 1.46 1.61 1.05 1.02 6.15%
  YoY % -3.31% -13.71% 19.86% -9.32% 53.33% 2.94% -
  Horiz. % 143.14% 148.04% 171.57% 143.14% 157.84% 102.94% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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