Highlights

[MAGNUM] YoY Quarter Result on 2011-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -9.96%    YoY -     -27.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 669,986 702,393 749,309 819,968 846,139 813,244 759,149 -2.06%
  YoY % -4.61% -6.26% -8.62% -3.09% 4.04% 7.13% -
  Horiz. % 88.25% 92.52% 98.70% 108.01% 111.46% 107.13% 100.00%
PBT 74,721 77,119 75,900 97,478 136,027 67,239 37,949 11.95%
  YoY % -3.11% 1.61% -22.14% -28.34% 102.30% 77.18% -
  Horiz. % 196.90% 203.22% 200.01% 256.87% 358.45% 177.18% 100.00%
Tax -28,749 -12,214 -2,252 -33,507 -9,529 -15,665 -3,425 42.54%
  YoY % -135.38% -442.36% 93.28% -251.63% 39.17% -357.37% -
  Horiz. % 839.39% 356.61% 65.75% 978.31% 278.22% 457.37% 100.00%
NP 45,972 64,905 73,648 63,971 126,498 51,574 34,524 4.89%
  YoY % -29.17% -11.87% 15.13% -49.43% 145.27% 49.39% -
  Horiz. % 133.16% 188.00% 213.32% 185.29% 366.41% 149.39% 100.00%
NP to SH 45,417 64,774 72,366 62,755 86,498 50,727 39,917 2.17%
  YoY % -29.88% -10.49% 15.32% -27.45% 70.52% 27.08% -
  Horiz. % 113.78% 162.27% 181.29% 157.21% 216.69% 127.08% 100.00%
Tax Rate 38.48 % 15.84 % 2.97 % 34.37 % 7.01 % 23.30 % 9.03 % 27.31%
  YoY % 142.93% 433.33% -91.36% 390.30% -69.91% 158.03% -
  Horiz. % 426.14% 175.42% 32.89% 380.62% 77.63% 258.03% 100.00%
Total Cost 624,014 637,488 675,661 755,997 719,641 761,670 724,625 -2.46%
  YoY % -2.11% -5.65% -10.63% 5.05% -5.52% 5.11% -
  Horiz. % 86.12% 87.97% 93.24% 104.33% 99.31% 105.11% 100.00%
Net Worth 2,441,163 2,464,228 3,339,969 2,504,839 2,285,255 2,194,719 1,843,785 4.79%
  YoY % -0.94% -26.22% 33.34% 9.61% 4.13% 19.03% -
  Horiz. % 132.40% 133.65% 181.15% 135.85% 123.94% 119.03% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 70,964 70,406 83,499 - - - - -
  YoY % 0.79% -15.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.99% 84.32% 100.00% - - - -
Div Payout % 156.25 % 108.70 % 115.38 % - % - % - % - % -
  YoY % 43.74% -5.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.42% 94.21% 100.00% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 2,441,163 2,464,228 3,339,969 2,504,839 2,285,255 2,194,719 1,843,785 4.79%
  YoY % -0.94% -26.22% 33.34% 9.61% 4.13% 19.03% -
  Horiz. % 132.40% 133.65% 181.15% 135.85% 123.94% 119.03% 100.00%
NOSH 1,419,281 1,408,130 1,391,653 1,240,019 1,067,876 1,035,244 950,404 6.91%
  YoY % 0.79% 1.18% 12.23% 16.12% 3.15% 8.93% -
  Horiz. % 149.33% 148.16% 146.43% 130.47% 112.36% 108.93% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.86 % 9.24 % 9.83 % 7.80 % 14.95 % 6.34 % 4.55 % 7.08%
  YoY % -25.76% -6.00% 26.03% -47.83% 135.80% 39.34% -
  Horiz. % 150.77% 203.08% 216.04% 171.43% 328.57% 139.34% 100.00%
ROE 1.86 % 2.63 % 2.17 % 2.51 % 3.79 % 2.31 % 2.16 % -2.46%
  YoY % -29.28% 21.20% -13.55% -33.77% 64.07% 6.94% -
  Horiz. % 86.11% 121.76% 100.46% 116.20% 175.46% 106.94% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 47.21 49.88 53.84 66.13 79.24 78.56 79.88 -8.39%
  YoY % -5.35% -7.36% -18.58% -16.54% 0.87% -1.65% -
  Horiz. % 59.10% 62.44% 67.40% 82.79% 99.20% 98.35% 100.00%
EPS 3.20 4.60 5.10 5.20 8.00 4.90 4.20 -4.43%
  YoY % -30.43% -9.80% -1.92% -35.00% 63.27% 16.67% -
  Horiz. % 76.19% 109.52% 121.43% 123.81% 190.48% 116.67% 100.00%
DPS 5.00 5.00 6.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 100.00% - - - -
NAPS 1.7200 1.7500 2.4000 2.0200 2.1400 2.1200 1.9400 -1.99%
  YoY % -1.71% -27.08% 18.81% -5.61% 0.94% 9.28% -
  Horiz. % 88.66% 90.21% 123.71% 104.12% 110.31% 109.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 46.60 48.85 52.12 57.03 58.85 56.56 52.80 -2.06%
  YoY % -4.61% -6.27% -8.61% -3.09% 4.05% 7.12% -
  Horiz. % 88.26% 92.52% 98.71% 108.01% 111.46% 107.12% 100.00%
EPS 3.16 4.51 5.03 4.36 6.02 3.53 2.78 2.16%
  YoY % -29.93% -10.34% 15.37% -27.57% 70.54% 26.98% -
  Horiz. % 113.67% 162.23% 180.94% 156.83% 216.55% 126.98% 100.00%
DPS 4.94 4.90 5.81 0.00 0.00 0.00 0.00 -
  YoY % 0.82% -15.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.03% 84.34% 100.00% - - - -
NAPS 1.6979 1.7139 2.3231 1.7422 1.5895 1.5265 1.2824 4.79%
  YoY % -0.93% -26.22% 33.34% 9.61% 4.13% 19.03% -
  Horiz. % 132.40% 133.65% 181.15% 135.85% 123.95% 119.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.0000 3.2700 3.5000 2.3800 2.2200 1.8600 0.6400 -
P/RPS 6.36 6.56 6.50 3.60 2.80 2.37 0.80 41.25%
  YoY % -3.05% 0.92% 80.56% 28.57% 18.14% 196.25% -
  Horiz. % 795.00% 820.00% 812.50% 450.00% 350.00% 296.25% 100.00%
P/EPS 93.75 71.09 67.31 47.03 27.41 37.96 15.24 35.34%
  YoY % 31.88% 5.62% 43.12% 71.58% -27.79% 149.08% -
  Horiz. % 615.16% 466.47% 441.67% 308.60% 179.86% 249.08% 100.00%
EY 1.07 1.41 1.49 2.13 3.65 2.63 6.56 -26.07%
  YoY % -24.11% -5.37% -30.05% -41.64% 38.78% -59.91% -
  Horiz. % 16.31% 21.49% 22.71% 32.47% 55.64% 40.09% 100.00%
DY 1.67 1.53 1.71 0.00 0.00 0.00 0.00 -
  YoY % 9.15% -10.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.66% 89.47% 100.00% - - - -
P/NAPS 1.74 1.87 1.46 1.18 1.04 0.88 0.33 31.91%
  YoY % -6.95% 28.08% 23.73% 13.46% 18.18% 166.67% -
  Horiz. % 527.27% 566.67% 442.42% 357.58% 315.15% 266.67% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 14/11/13 22/11/12 23/11/11 23/11/10 25/11/09 20/11/08 -
Price 2.9100 3.2400 3.7100 2.6200 2.1200 1.9000 0.5200 -
P/RPS 6.16 6.50 6.89 3.96 2.68 2.42 0.65 45.45%
  YoY % -5.23% -5.66% 73.99% 47.76% 10.74% 272.31% -
  Horiz. % 947.69% 1,000.00% 1,060.00% 609.23% 412.31% 372.31% 100.00%
P/EPS 90.94 70.43 71.35 51.77 26.17 38.78 12.38 39.40%
  YoY % 29.12% -1.29% 37.82% 97.82% -32.52% 213.25% -
  Horiz. % 734.57% 568.90% 576.33% 418.17% 211.39% 313.25% 100.00%
EY 1.10 1.42 1.40 1.93 3.82 2.58 8.08 -28.27%
  YoY % -22.54% 1.43% -27.46% -49.48% 48.06% -68.07% -
  Horiz. % 13.61% 17.57% 17.33% 23.89% 47.28% 31.93% 100.00%
DY 1.72 1.54 1.62 0.00 0.00 0.00 0.00 -
  YoY % 11.69% -4.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.17% 95.06% 100.00% - - - -
P/NAPS 1.69 1.85 1.55 1.30 0.99 0.90 0.27 35.74%
  YoY % -8.65% 19.35% 19.23% 31.31% 10.00% 233.33% -
  Horiz. % 625.93% 685.19% 574.07% 481.48% 366.67% 333.33% 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
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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS