Highlights

[MAGNUM] YoY Quarter Result on 2014-06-30 [#2]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -17.61%    YoY -     10,377.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 620,583 625,777 647,129 696,596 700,319 758,638 865,572 -5.39%
  YoY % -0.83% -3.30% -7.10% -0.53% -7.69% -12.35% -
  Horiz. % 71.70% 72.30% 74.76% 80.48% 80.91% 87.65% 100.00%
PBT 87,407 34,020 86,549 94,576 86,346 104,605 132,935 -6.74%
  YoY % 156.93% -60.69% -8.49% 9.53% -17.46% -21.31% -
  Horiz. % 65.75% 25.59% 65.11% 71.14% 64.95% 78.69% 100.00%
Tax -26,636 -11,306 -25,808 -25,470 -84,779 26,616 -30,765 -2.37%
  YoY % -135.59% 56.19% -1.33% 69.96% -418.53% 186.51% -
  Horiz. % 86.58% 36.75% 83.89% 82.79% 275.57% -86.51% 100.00%
NP 60,771 22,714 60,741 69,106 1,567 131,221 102,170 -8.29%
  YoY % 167.55% -62.61% -12.10% 4,310.08% -98.81% 28.43% -
  Horiz. % 59.48% 22.23% 59.45% 67.64% 1.53% 128.43% 100.00%
NP to SH 59,959 21,835 59,825 67,999 649 134,624 69,694 -2.47%
  YoY % 174.60% -63.50% -12.02% 10,377.50% -99.52% 93.16% -
  Horiz. % 86.03% 31.33% 85.84% 97.57% 0.93% 193.16% 100.00%
Tax Rate 30.47 % 33.23 % 29.82 % 26.93 % 98.19 % -25.44 % 23.14 % 4.69%
  YoY % -8.31% 11.44% 10.73% -72.57% 485.97% -209.94% -
  Horiz. % 131.68% 143.60% 128.87% 116.38% 424.33% -109.94% 100.00%
Total Cost 559,812 603,063 586,388 627,490 698,752 627,417 763,402 -5.03%
  YoY % -7.17% 2.84% -6.55% -10.20% 11.37% -17.81% -
  Horiz. % 73.33% 79.00% 76.81% 82.20% 91.53% 82.19% 100.00%
Net Worth 2,461,720 2,411,839 2,449,976 2,464,963 3,245,091 3,379,921 2,869,923 -2.52%
  YoY % 2.07% -1.56% -0.61% -24.04% -3.99% 17.77% -
  Horiz. % 85.78% 84.04% 85.37% 85.89% 113.07% 117.77% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 42,688 42,813 71,220 70,832 71,164 - 54,769 -4.06%
  YoY % -0.29% -39.89% 0.55% -0.47% 0.00% 0.00% -
  Horiz. % 77.94% 78.17% 130.04% 129.33% 129.93% 0.00% 100.00%
Div Payout % 71.20 % 196.08 % 119.05 % 104.17 % 10,965.22 % - % 78.59 % -1.63%
  YoY % -63.69% 64.70% 14.28% -99.05% 0.00% 0.00% -
  Horiz. % 90.60% 249.50% 151.48% 132.55% 13,952.44% 0.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,461,720 2,411,839 2,449,976 2,464,963 3,245,091 3,379,921 2,869,923 -2.52%
  YoY % 2.07% -1.56% -0.61% -24.04% -3.99% 17.77% -
  Horiz. % 85.78% 84.04% 85.37% 85.89% 113.07% 117.77% 100.00%
NOSH 1,422,960 1,427,124 1,424,404 1,416,645 1,423,285 1,432,170 1,095,390 4.45%
  YoY % -0.29% 0.19% 0.55% -0.47% -0.62% 30.75% -
  Horiz. % 129.90% 130.28% 130.04% 129.33% 129.93% 130.75% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.79 % 3.63 % 9.39 % 9.92 % 0.22 % 17.30 % 11.80 % -3.06%
  YoY % 169.70% -61.34% -5.34% 4,409.09% -98.73% 46.61% -
  Horiz. % 82.97% 30.76% 79.58% 84.07% 1.86% 146.61% 100.00%
ROE 2.44 % 0.91 % 2.44 % 2.76 % 0.02 % 3.98 % 2.43 % 0.07%
  YoY % 168.13% -62.70% -11.59% 13,700.00% -99.50% 63.79% -
  Horiz. % 100.41% 37.45% 100.41% 113.58% 0.82% 163.79% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 43.61 43.85 45.43 49.17 49.20 52.97 79.02 -9.42%
  YoY % -0.55% -3.48% -7.61% -0.06% -7.12% -32.97% -
  Horiz. % 55.19% 55.49% 57.49% 62.22% 62.26% 67.03% 100.00%
EPS 4.21 1.53 4.20 4.80 0.00 9.40 6.30 -6.49%
  YoY % 175.16% -63.57% -12.50% 0.00% 0.00% 49.21% -
  Horiz. % 66.83% 24.29% 66.67% 76.19% 0.00% 149.21% 100.00%
DPS 3.00 3.00 5.00 5.00 5.00 0.00 5.00 -8.15%
  YoY % 0.00% -40.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 60.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.7300 1.6900 1.7200 1.7400 2.2800 2.3600 2.6200 -6.68%
  YoY % 2.37% -1.74% -1.15% -23.68% -3.39% -9.92% -
  Horiz. % 66.03% 64.50% 65.65% 66.41% 87.02% 90.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 43.16 43.52 45.01 48.45 48.71 52.77 60.20 -5.39%
  YoY % -0.83% -3.31% -7.10% -0.53% -7.69% -12.34% -
  Horiz. % 71.69% 72.29% 74.77% 80.48% 80.91% 87.66% 100.00%
EPS 4.17 1.52 4.16 4.73 0.05 9.36 4.85 -2.48%
  YoY % 174.34% -63.46% -12.05% 9,360.00% -99.47% 92.99% -
  Horiz. % 85.98% 31.34% 85.77% 97.53% 1.03% 192.99% 100.00%
DPS 2.97 2.98 4.95 4.93 4.95 0.00 3.81 -4.06%
  YoY % -0.34% -39.80% 0.41% -0.40% 0.00% 0.00% -
  Horiz. % 77.95% 78.22% 129.92% 129.40% 129.92% 0.00% 100.00%
NAPS 1.7122 1.6775 1.7040 1.7145 2.2571 2.3508 1.9961 -2.52%
  YoY % 2.07% -1.56% -0.61% -24.04% -3.99% 17.77% -
  Horiz. % 85.78% 84.04% 85.37% 85.89% 113.08% 117.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.7300 2.3000 2.6500 3.0500 3.6100 3.3000 3.0300 -
P/RPS 3.97 5.25 5.83 6.20 7.34 6.23 3.83 0.60%
  YoY % -24.38% -9.95% -5.97% -15.53% 17.82% 62.66% -
  Horiz. % 103.66% 137.08% 152.22% 161.88% 191.64% 162.66% 100.00%
P/EPS 41.06 150.33 63.10 63.54 7,916.89 35.11 47.62 -2.44%
  YoY % -72.69% 138.24% -0.69% -99.20% 22,448.82% -26.27% -
  Horiz. % 86.22% 315.69% 132.51% 133.43% 16,625.14% 73.73% 100.00%
EY 2.44 0.67 1.58 1.57 0.01 2.85 2.10 2.53%
  YoY % 264.18% -57.59% 0.64% 15,600.00% -99.65% 35.71% -
  Horiz. % 116.19% 31.90% 75.24% 74.76% 0.48% 135.71% 100.00%
DY 1.73 1.30 1.89 1.64 1.39 0.00 1.65 0.79%
  YoY % 33.08% -31.22% 15.24% 17.99% 0.00% 0.00% -
  Horiz. % 104.85% 78.79% 114.55% 99.39% 84.24% 0.00% 100.00%
P/NAPS 1.00 1.36 1.54 1.75 1.58 1.40 1.16 -2.44%
  YoY % -26.47% -11.69% -12.00% 10.76% 12.86% 20.69% -
  Horiz. % 86.21% 117.24% 132.76% 150.86% 136.21% 120.69% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 18/08/16 19/08/15 21/08/14 22/08/13 29/08/12 24/08/11 -
Price 1.7100 2.4700 2.5900 3.0500 3.3300 3.8100 2.7500 -
P/RPS 3.92 5.63 5.70 6.20 6.77 7.19 3.48 2.00%
  YoY % -30.37% -1.23% -8.06% -8.42% -5.84% 106.61% -
  Horiz. % 112.64% 161.78% 163.79% 178.16% 194.54% 206.61% 100.00%
P/EPS 40.58 161.44 61.67 63.54 7,302.84 40.53 43.22 -1.04%
  YoY % -74.86% 161.78% -2.94% -99.13% 17,918.36% -6.22% -
  Horiz. % 93.89% 373.53% 142.69% 147.02% 16,896.90% 93.78% 100.00%
EY 2.46 0.62 1.62 1.57 0.01 2.47 2.31 1.05%
  YoY % 296.77% -61.73% 3.18% 15,600.00% -99.60% 6.93% -
  Horiz. % 106.49% 26.84% 70.13% 67.97% 0.43% 106.93% 100.00%
DY 1.75 1.21 1.93 1.64 1.50 0.00 1.82 -0.65%
  YoY % 44.63% -37.31% 17.68% 9.33% 0.00% 0.00% -
  Horiz. % 96.15% 66.48% 106.04% 90.11% 82.42% 0.00% 100.00%
P/NAPS 0.99 1.46 1.51 1.75 1.46 1.61 1.05 -0.97%
  YoY % -32.19% -3.31% -13.71% 19.86% -9.32% 53.33% -
  Horiz. % 94.29% 139.05% 143.81% 166.67% 139.05% 153.33% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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