Highlights

[MAGNUM] YoY 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 -     96.14%    YoY -     174.60%
Quarter Report


View:


Show?  YoY % Horiz. %

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 50,554 666,403 600,388 620,583 625,777 647,129 696,596 -35.39%
  YoY % -92.41% 11.00% -3.25% -0.83% -3.30% -7.10% -
  Horiz. % 7.26% 95.67% 86.19% 89.09% 89.83% 92.90% 100.00%
PBT -24,732 104,640 70,378 87,407 34,020 86,549 94,576 -
  YoY % -123.64% 48.68% -19.48% 156.93% -60.69% -8.49% -
  Horiz. % -26.15% 110.64% 74.41% 92.42% 35.97% 91.51% 100.00%
Tax 636 -29,360 -21,753 -26,636 -11,306 -25,808 -25,470 -
  YoY % 102.17% -34.97% 18.33% -135.59% 56.19% -1.33% -
  Horiz. % -2.50% 115.27% 85.41% 104.58% 44.39% 101.33% 100.00%
NP -24,096 75,280 48,625 60,771 22,714 60,741 69,106 -
  YoY % -132.01% 54.82% -19.99% 167.55% -62.61% -12.10% -
  Horiz. % -34.87% 108.93% 70.36% 87.94% 32.87% 87.90% 100.00%
NP to SH -23,665 74,422 48,054 59,959 21,835 59,825 67,999 -
  YoY % -131.80% 54.87% -19.86% 174.60% -63.50% -12.02% -
  Horiz. % -34.80% 109.45% 70.67% 88.18% 32.11% 87.98% 100.00%
Tax Rate - % 28.06 % 30.91 % 30.47 % 33.23 % 29.82 % 26.93 % -
  YoY % 0.00% -9.22% 1.44% -8.31% 11.44% 10.73% -
  Horiz. % 0.00% 104.20% 114.78% 113.15% 123.39% 110.73% 100.00%
Total Cost 74,650 591,123 551,763 559,812 603,063 586,388 627,490 -29.85%
  YoY % -87.37% 7.13% -1.44% -7.17% 2.84% -6.55% -
  Horiz. % 11.90% 94.20% 87.93% 89.21% 96.11% 93.45% 100.00%
Net Worth 2,433,253 2,475,941 2,475,941 2,461,720 2,411,839 2,449,976 2,464,963 -0.22%
  YoY % -1.72% 0.00% 0.58% 2.07% -1.56% -0.61% -
  Horiz. % 98.71% 100.45% 100.45% 99.87% 97.84% 99.39% 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 29,028 71,147 42,688 42,688 42,813 71,220 70,832 -13.80%
  YoY % -59.20% 66.67% -0.00% -0.29% -39.89% 0.55% -
  Horiz. % 40.98% 100.45% 60.27% 60.27% 60.44% 100.55% 100.00%
Div Payout % - % 95.60 % 88.83 % 71.20 % 196.08 % 119.05 % 104.17 % -
  YoY % 0.00% 7.62% 24.76% -63.69% 64.70% 14.28% -
  Horiz. % 0.00% 91.77% 85.27% 68.35% 188.23% 114.28% 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 2,411,839 2,449,976 2,464,963 -0.22%
  YoY % -1.72% 0.00% 0.58% 2.07% -1.56% -0.61% -
  Horiz. % 98.71% 100.45% 100.45% 99.87% 97.84% 99.39% 100.00%
NOSH 1,422,955 1,422,955 1,422,955 1,422,960 1,427,124 1,424,404 1,416,645 0.07%
  YoY % 0.00% 0.00% -0.00% -0.29% 0.19% 0.55% -
  Horiz. % 100.45% 100.45% 100.45% 100.45% 100.74% 100.55% 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 -47.66 % 11.30 % 8.10 % 9.79 % 3.63 % 9.39 % 9.92 % -
  YoY % -521.77% 39.51% -17.26% 169.70% -61.34% -5.34% -
  Horiz. % -480.44% 113.91% 81.65% 98.69% 36.59% 94.66% 100.00%
ROE -0.97 % 3.01 % 1.94 % 2.44 % 0.91 % 2.44 % 2.76 % -
  YoY % -132.23% 55.15% -20.49% 168.13% -62.70% -11.59% -
  Horiz. % -35.14% 109.06% 70.29% 88.41% 32.97% 88.41% 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 3.55 46.83 42.19 43.61 43.85 45.43 49.17 -35.45%
  YoY % -92.42% 11.00% -3.26% -0.55% -3.48% -7.61% -
  Horiz. % 7.22% 95.24% 85.80% 88.69% 89.18% 92.39% 100.00%
EPS -1.67 5.23 3.38 4.21 1.53 4.20 4.80 -
  YoY % -131.93% 54.73% -19.71% 175.16% -63.57% -12.50% -
  Horiz. % -34.79% 108.96% 70.42% 87.71% 31.88% 87.50% 100.00%
DPS 2.04 5.00 3.00 3.00 3.00 5.00 5.00 -13.87%
  YoY % -59.20% 66.67% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 40.80% 100.00% 60.00% 60.00% 60.00% 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 - 1,437,749
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.52 46.35 41.76 43.16 43.52 45.01 48.45 -35.38%
  YoY % -92.41% 10.99% -3.24% -0.83% -3.31% -7.10% -
  Horiz. % 7.27% 95.67% 86.19% 89.08% 89.82% 92.90% 100.00%
EPS -1.65 5.18 3.34 4.17 1.52 4.16 4.73 -
  YoY % -131.85% 55.09% -19.90% 174.34% -63.46% -12.05% -
  Horiz. % -34.88% 109.51% 70.61% 88.16% 32.14% 87.95% 100.00%
DPS 2.02 4.95 2.97 2.97 2.98 4.95 4.93 -13.81%
  YoY % -59.19% 66.67% 0.00% -0.34% -39.80% 0.41% -
  Horiz. % 40.97% 100.41% 60.24% 60.24% 60.45% 100.41% 100.00%
NAPS 1.6924 1.7221 1.7221 1.7122 1.6775 1.7040 1.7145 -0.22%
  YoY % -1.72% 0.00% 0.58% 2.07% -1.56% -0.61% -
  Horiz. % 98.71% 100.44% 100.44% 99.87% 97.84% 99.39% 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 61.92 5.68 4.95 3.97 5.25 5.83 6.20 46.70%
  YoY % 990.14% 14.75% 24.69% -24.38% -9.95% -5.97% -
  Horiz. % 998.71% 91.61% 79.84% 64.03% 84.68% 94.03% 100.00%
P/EPS -132.28 50.86 61.89 41.06 150.33 63.10 63.54 -
  YoY % -360.09% -17.82% 50.73% -72.69% 138.24% -0.69% -
  Horiz. % -208.18% 80.04% 97.40% 64.62% 236.59% 99.31% 100.00%
EY -0.76 1.97 1.62 2.44 0.67 1.58 1.57 -
  YoY % -138.58% 21.60% -33.61% 264.18% -57.59% 0.64% -
  Horiz. % -48.41% 125.48% 103.18% 155.41% 42.68% 100.64% 100.00%
DY 0.93 1.88 1.44 1.73 1.30 1.89 1.64 -9.01%
  YoY % -50.53% 30.56% -16.76% 33.08% -31.22% 15.24% -
  Horiz. % 56.71% 114.63% 87.80% 105.49% 79.27% 115.24% 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 61.36 5.94 4.74 3.92 5.63 5.70 6.20 46.48%
  YoY % 933.00% 25.32% 20.92% -30.37% -1.23% -8.06% -
  Horiz. % 989.68% 95.81% 76.45% 63.23% 90.81% 91.94% 100.00%
P/EPS -131.08 53.15 59.22 40.58 161.44 61.67 63.54 -
  YoY % -346.62% -10.25% 45.93% -74.86% 161.78% -2.94% -
  Horiz. % -206.30% 83.65% 93.20% 63.87% 254.08% 97.06% 100.00%
EY -0.76 1.88 1.69 2.46 0.62 1.62 1.57 -
  YoY % -140.43% 11.24% -31.30% 296.77% -61.73% 3.18% -
  Horiz. % -48.41% 119.75% 107.64% 156.69% 39.49% 103.18% 100.00%
DY 0.94 1.80 1.50 1.75 1.21 1.93 1.64 -8.85%
  YoY % -47.78% 20.00% -14.29% 44.63% -37.31% 17.68% -
  Horiz. % 57.32% 109.76% 91.46% 106.71% 73.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS