Highlights

[MAGNUM] YoY Quarter Result on 2012-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -46.25%    YoY -     15.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 660,174 669,986 702,393 749,309 819,968 846,139 813,244 -3.41%
  YoY % -1.46% -4.61% -6.26% -8.62% -3.09% 4.04% -
  Horiz. % 81.18% 82.38% 86.37% 92.14% 100.83% 104.04% 100.00%
PBT 56,542 74,721 77,119 75,900 97,478 136,027 67,239 -2.85%
  YoY % -24.33% -3.11% 1.61% -22.14% -28.34% 102.30% -
  Horiz. % 84.09% 111.13% 114.69% 112.88% 144.97% 202.30% 100.00%
Tax -18,069 -28,749 -12,214 -2,252 -33,507 -9,529 -15,665 2.41%
  YoY % 37.15% -135.38% -442.36% 93.28% -251.63% 39.17% -
  Horiz. % 115.35% 183.52% 77.97% 14.38% 213.90% 60.83% 100.00%
NP 38,473 45,972 64,905 73,648 63,971 126,498 51,574 -4.76%
  YoY % -16.31% -29.17% -11.87% 15.13% -49.43% 145.27% -
  Horiz. % 74.60% 89.14% 125.85% 142.80% 124.04% 245.27% 100.00%
NP to SH 37,972 45,417 64,774 72,366 62,755 86,498 50,727 -4.71%
  YoY % -16.39% -29.88% -10.49% 15.32% -27.45% 70.52% -
  Horiz. % 74.86% 89.53% 127.69% 142.66% 123.71% 170.52% 100.00%
Tax Rate 31.96 % 38.48 % 15.84 % 2.97 % 34.37 % 7.01 % 23.30 % 5.41%
  YoY % -16.94% 142.93% 433.33% -91.36% 390.30% -69.91% -
  Horiz. % 137.17% 165.15% 67.98% 12.75% 147.51% 30.09% 100.00%
Total Cost 621,701 624,014 637,488 675,661 755,997 719,641 761,670 -3.33%
  YoY % -0.37% -2.11% -5.65% -10.63% 5.05% -5.52% -
  Horiz. % 81.62% 81.93% 83.70% 88.71% 99.26% 94.48% 100.00%
Net Worth 2,390,829 2,441,163 2,464,228 3,339,969 2,504,839 2,285,255 2,194,719 1.44%
  YoY % -2.06% -0.94% -26.22% 33.34% 9.61% 4.13% -
  Horiz. % 108.94% 111.23% 112.28% 152.18% 114.13% 104.13% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 35,159 70,964 70,406 83,499 - - - -
  YoY % -50.45% 0.79% -15.68% 0.00% 0.00% 0.00% -
  Horiz. % 42.11% 84.99% 84.32% 100.00% - - -
Div Payout % 92.59 % 156.25 % 108.70 % 115.38 % - % - % - % -
  YoY % -40.74% 43.74% -5.79% 0.00% 0.00% 0.00% -
  Horiz. % 80.25% 135.42% 94.21% 100.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,390,829 2,441,163 2,464,228 3,339,969 2,504,839 2,285,255 2,194,719 1.44%
  YoY % -2.06% -0.94% -26.22% 33.34% 9.61% 4.13% -
  Horiz. % 108.94% 111.23% 112.28% 152.18% 114.13% 104.13% 100.00%
NOSH 1,406,370 1,419,281 1,408,130 1,391,653 1,240,019 1,067,876 1,035,244 5.24%
  YoY % -0.91% 0.79% 1.18% 12.23% 16.12% 3.15% -
  Horiz. % 135.85% 137.10% 136.02% 134.43% 119.78% 103.15% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.83 % 6.86 % 9.24 % 9.83 % 7.80 % 14.95 % 6.34 % -1.39%
  YoY % -15.01% -25.76% -6.00% 26.03% -47.83% 135.80% -
  Horiz. % 91.96% 108.20% 145.74% 155.05% 123.03% 235.80% 100.00%
ROE 1.59 % 1.86 % 2.63 % 2.17 % 2.51 % 3.79 % 2.31 % -6.03%
  YoY % -14.52% -29.28% 21.20% -13.55% -33.77% 64.07% -
  Horiz. % 68.83% 80.52% 113.85% 93.94% 108.66% 164.07% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.94 47.21 49.88 53.84 66.13 79.24 78.56 -8.22%
  YoY % -0.57% -5.35% -7.36% -18.58% -16.54% 0.87% -
  Horiz. % 59.75% 60.09% 63.49% 68.53% 84.18% 100.87% 100.00%
EPS 2.70 3.20 4.60 5.10 5.20 8.00 4.90 -9.45%
  YoY % -15.62% -30.43% -9.80% -1.92% -35.00% 63.27% -
  Horiz. % 55.10% 65.31% 93.88% 104.08% 106.12% 163.27% 100.00%
DPS 2.50 5.00 5.00 6.00 0.00 0.00 0.00 -
  YoY % -50.00% 0.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 41.67% 83.33% 83.33% 100.00% - - -
NAPS 1.7000 1.7200 1.7500 2.4000 2.0200 2.1400 2.1200 -3.61%
  YoY % -1.16% -1.71% -27.08% 18.81% -5.61% 0.94% -
  Horiz. % 80.19% 81.13% 82.55% 113.21% 95.28% 100.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 45.92 46.60 48.85 52.12 57.03 58.85 56.56 -3.41%
  YoY % -1.46% -4.61% -6.27% -8.61% -3.09% 4.05% -
  Horiz. % 81.19% 82.39% 86.37% 92.15% 100.83% 104.05% 100.00%
EPS 2.64 3.16 4.51 5.03 4.36 6.02 3.53 -4.72%
  YoY % -16.46% -29.93% -10.34% 15.37% -27.57% 70.54% -
  Horiz. % 74.79% 89.52% 127.76% 142.49% 123.51% 170.54% 100.00%
DPS 2.45 4.94 4.90 5.81 0.00 0.00 0.00 -
  YoY % -50.40% 0.82% -15.66% 0.00% 0.00% 0.00% -
  Horiz. % 42.17% 85.03% 84.34% 100.00% - - -
NAPS 1.6629 1.6979 1.7139 2.3231 1.7422 1.5895 1.5265 1.44%
  YoY % -2.06% -0.93% -26.22% 33.34% 9.61% 4.13% -
  Horiz. % 108.94% 111.23% 112.28% 152.18% 114.13% 104.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.5600 3.0000 3.2700 3.5000 2.3800 2.2200 1.8600 -
P/RPS 5.45 6.36 6.56 6.50 3.60 2.80 2.37 14.88%
  YoY % -14.31% -3.05% 0.92% 80.56% 28.57% 18.14% -
  Horiz. % 229.96% 268.35% 276.79% 274.26% 151.90% 118.14% 100.00%
P/EPS 94.81 93.75 71.09 67.31 47.03 27.41 37.96 16.47%
  YoY % 1.13% 31.88% 5.62% 43.12% 71.58% -27.79% -
  Horiz. % 249.76% 246.97% 187.28% 177.32% 123.89% 72.21% 100.00%
EY 1.05 1.07 1.41 1.49 2.13 3.65 2.63 -14.18%
  YoY % -1.87% -24.11% -5.37% -30.05% -41.64% 38.78% -
  Horiz. % 39.92% 40.68% 53.61% 56.65% 80.99% 138.78% 100.00%
DY 0.98 1.67 1.53 1.71 0.00 0.00 0.00 -
  YoY % -41.32% 9.15% -10.53% 0.00% 0.00% 0.00% -
  Horiz. % 57.31% 97.66% 89.47% 100.00% - - -
P/NAPS 1.51 1.74 1.87 1.46 1.18 1.04 0.88 9.41%
  YoY % -13.22% -6.95% 28.08% 23.73% 13.46% 18.18% -
  Horiz. % 171.59% 197.73% 212.50% 165.91% 134.09% 118.18% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 27/11/14 14/11/13 22/11/12 23/11/11 23/11/10 25/11/09 -
Price 2.7000 2.9100 3.2400 3.7100 2.6200 2.1200 1.9000 -
P/RPS 5.75 6.16 6.50 6.89 3.96 2.68 2.42 15.51%
  YoY % -6.66% -5.23% -5.66% 73.99% 47.76% 10.74% -
  Horiz. % 237.60% 254.55% 268.60% 284.71% 163.64% 110.74% 100.00%
P/EPS 100.00 90.94 70.43 71.35 51.77 26.17 38.78 17.09%
  YoY % 9.96% 29.12% -1.29% 37.82% 97.82% -32.52% -
  Horiz. % 257.86% 234.50% 181.61% 183.99% 133.50% 67.48% 100.00%
EY 1.00 1.10 1.42 1.40 1.93 3.82 2.58 -14.61%
  YoY % -9.09% -22.54% 1.43% -27.46% -49.48% 48.06% -
  Horiz. % 38.76% 42.64% 55.04% 54.26% 74.81% 148.06% 100.00%
DY 0.93 1.72 1.54 1.62 0.00 0.00 0.00 -
  YoY % -45.93% 11.69% -4.94% 0.00% 0.00% 0.00% -
  Horiz. % 57.41% 106.17% 95.06% 100.00% - - -
P/NAPS 1.59 1.69 1.85 1.55 1.30 0.99 0.90 9.94%
  YoY % -5.92% -8.65% 19.35% 19.23% 31.31% 10.00% -
  Horiz. % 176.67% 187.78% 205.56% 172.22% 144.44% 110.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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