Highlights

[MAGNUM] YoY Quarter Result on 2013-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     9,880.59%    YoY -     -10.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 647,190 660,174 669,986 702,393 749,309 819,968 846,139 -4.37%
  YoY % -1.97% -1.46% -4.61% -6.26% -8.62% -3.09% -
  Horiz. % 76.49% 78.02% 79.18% 83.01% 88.56% 96.91% 100.00%
PBT 78,494 56,542 74,721 77,119 75,900 97,478 136,027 -8.75%
  YoY % 38.82% -24.33% -3.11% 1.61% -22.14% -28.34% -
  Horiz. % 57.70% 41.57% 54.93% 56.69% 55.80% 71.66% 100.00%
Tax -22,753 -18,069 -28,749 -12,214 -2,252 -33,507 -9,529 15.60%
  YoY % -25.92% 37.15% -135.38% -442.36% 93.28% -251.63% -
  Horiz. % 238.78% 189.62% 301.70% 128.18% 23.63% 351.63% 100.00%
NP 55,741 38,473 45,972 64,905 73,648 63,971 126,498 -12.76%
  YoY % 44.88% -16.31% -29.17% -11.87% 15.13% -49.43% -
  Horiz. % 44.06% 30.41% 36.34% 51.31% 58.22% 50.57% 100.00%
NP to SH 55,024 37,972 45,417 64,774 72,366 62,755 86,498 -7.26%
  YoY % 44.91% -16.39% -29.88% -10.49% 15.32% -27.45% -
  Horiz. % 63.61% 43.90% 52.51% 74.88% 83.66% 72.55% 100.00%
Tax Rate 28.99 % 31.96 % 38.48 % 15.84 % 2.97 % 34.37 % 7.01 % 26.67%
  YoY % -9.29% -16.94% 142.93% 433.33% -91.36% 390.30% -
  Horiz. % 413.55% 455.92% 548.93% 225.96% 42.37% 490.30% 100.00%
Total Cost 591,449 621,701 624,014 637,488 675,661 755,997 719,641 -3.21%
  YoY % -4.87% -0.37% -2.11% -5.65% -10.63% 5.05% -
  Horiz. % 82.19% 86.39% 86.71% 88.58% 93.89% 105.05% 100.00%
Net Worth 2,417,075 2,390,829 2,441,163 2,464,228 3,339,969 2,504,839 2,285,255 0.94%
  YoY % 1.10% -2.06% -0.94% -26.22% 33.34% 9.61% -
  Horiz. % 105.77% 104.62% 106.82% 107.83% 146.15% 109.61% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 42,654 35,159 70,964 70,406 83,499 - - -
  YoY % 21.32% -50.45% 0.79% -15.68% 0.00% 0.00% -
  Horiz. % 51.08% 42.11% 84.99% 84.32% 100.00% - -
Div Payout % 77.52 % 92.59 % 156.25 % 108.70 % 115.38 % - % - % -
  YoY % -16.28% -40.74% 43.74% -5.79% 0.00% 0.00% -
  Horiz. % 67.19% 80.25% 135.42% 94.21% 100.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,417,075 2,390,829 2,441,163 2,464,228 3,339,969 2,504,839 2,285,255 0.94%
  YoY % 1.10% -2.06% -0.94% -26.22% 33.34% 9.61% -
  Horiz. % 105.77% 104.62% 106.82% 107.83% 146.15% 109.61% 100.00%
NOSH 1,421,808 1,406,370 1,419,281 1,408,130 1,391,653 1,240,019 1,067,876 4.88%
  YoY % 1.10% -0.91% 0.79% 1.18% 12.23% 16.12% -
  Horiz. % 133.14% 131.70% 132.91% 131.86% 130.32% 116.12% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.61 % 5.83 % 6.86 % 9.24 % 9.83 % 7.80 % 14.95 % -8.78%
  YoY % 47.68% -15.01% -25.76% -6.00% 26.03% -47.83% -
  Horiz. % 57.59% 39.00% 45.89% 61.81% 65.75% 52.17% 100.00%
ROE 2.28 % 1.59 % 1.86 % 2.63 % 2.17 % 2.51 % 3.79 % -8.11%
  YoY % 43.40% -14.52% -29.28% 21.20% -13.55% -33.77% -
  Horiz. % 60.16% 41.95% 49.08% 69.39% 57.26% 66.23% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.52 46.94 47.21 49.88 53.84 66.13 79.24 -8.82%
  YoY % -3.03% -0.57% -5.35% -7.36% -18.58% -16.54% -
  Horiz. % 57.45% 59.24% 59.58% 62.95% 67.95% 83.46% 100.00%
EPS 3.87 2.70 3.20 4.60 5.10 5.20 8.00 -11.39%
  YoY % 43.33% -15.62% -30.43% -9.80% -1.92% -35.00% -
  Horiz. % 48.38% 33.75% 40.00% 57.50% 63.75% 65.00% 100.00%
DPS 3.00 2.50 5.00 5.00 6.00 0.00 0.00 -
  YoY % 20.00% -50.00% 0.00% -16.67% 0.00% 0.00% -
  Horiz. % 50.00% 41.67% 83.33% 83.33% 100.00% - -
NAPS 1.7000 1.7000 1.7200 1.7500 2.4000 2.0200 2.1400 -3.76%
  YoY % 0.00% -1.16% -1.71% -27.08% 18.81% -5.61% -
  Horiz. % 79.44% 79.44% 80.37% 81.78% 112.15% 94.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.01 45.92 46.60 48.85 52.12 57.03 58.85 -4.37%
  YoY % -1.98% -1.46% -4.61% -6.27% -8.61% -3.09% -
  Horiz. % 76.48% 78.03% 79.18% 83.01% 88.56% 96.91% 100.00%
EPS 3.83 2.64 3.16 4.51 5.03 4.36 6.02 -7.25%
  YoY % 45.08% -16.46% -29.93% -10.34% 15.37% -27.57% -
  Horiz. % 63.62% 43.85% 52.49% 74.92% 83.55% 72.43% 100.00%
DPS 2.97 2.45 4.94 4.90 5.81 0.00 0.00 -
  YoY % 21.22% -50.40% 0.82% -15.66% 0.00% 0.00% -
  Horiz. % 51.12% 42.17% 85.03% 84.34% 100.00% - -
NAPS 1.6812 1.6629 1.6979 1.7139 2.3231 1.7422 1.5895 0.94%
  YoY % 1.10% -2.06% -0.93% -26.22% 33.34% 9.61% -
  Horiz. % 105.77% 104.62% 106.82% 107.83% 146.15% 109.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.2600 2.5600 3.0000 3.2700 3.5000 2.3800 2.2200 -
P/RPS 4.96 5.45 6.36 6.56 6.50 3.60 2.80 9.99%
  YoY % -8.99% -14.31% -3.05% 0.92% 80.56% 28.57% -
  Horiz. % 177.14% 194.64% 227.14% 234.29% 232.14% 128.57% 100.00%
P/EPS 58.40 94.81 93.75 71.09 67.31 47.03 27.41 13.42%
  YoY % -38.40% 1.13% 31.88% 5.62% 43.12% 71.58% -
  Horiz. % 213.06% 345.90% 342.03% 259.36% 245.57% 171.58% 100.00%
EY 1.71 1.05 1.07 1.41 1.49 2.13 3.65 -11.86%
  YoY % 62.86% -1.87% -24.11% -5.37% -30.05% -41.64% -
  Horiz. % 46.85% 28.77% 29.32% 38.63% 40.82% 58.36% 100.00%
DY 1.33 0.98 1.67 1.53 1.71 0.00 0.00 -
  YoY % 35.71% -41.32% 9.15% -10.53% 0.00% 0.00% -
  Horiz. % 77.78% 57.31% 97.66% 89.47% 100.00% - -
P/NAPS 1.33 1.51 1.74 1.87 1.46 1.18 1.04 4.18%
  YoY % -11.92% -13.22% -6.95% 28.08% 23.73% 13.46% -
  Horiz. % 127.88% 145.19% 167.31% 179.81% 140.38% 113.46% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 27/11/14 14/11/13 22/11/12 23/11/11 23/11/10 -
Price 2.2900 2.7000 2.9100 3.2400 3.7100 2.6200 2.1200 -
P/RPS 5.03 5.75 6.16 6.50 6.89 3.96 2.68 11.05%
  YoY % -12.52% -6.66% -5.23% -5.66% 73.99% 47.76% -
  Horiz. % 187.69% 214.55% 229.85% 242.54% 257.09% 147.76% 100.00%
P/EPS 59.17 100.00 90.94 70.43 71.35 51.77 26.17 14.55%
  YoY % -40.83% 9.96% 29.12% -1.29% 37.82% 97.82% -
  Horiz. % 226.10% 382.12% 347.50% 269.12% 272.64% 197.82% 100.00%
EY 1.69 1.00 1.10 1.42 1.40 1.93 3.82 -12.70%
  YoY % 69.00% -9.09% -22.54% 1.43% -27.46% -49.48% -
  Horiz. % 44.24% 26.18% 28.80% 37.17% 36.65% 50.52% 100.00%
DY 1.31 0.93 1.72 1.54 1.62 0.00 0.00 -
  YoY % 40.86% -45.93% 11.69% -4.94% 0.00% 0.00% -
  Horiz. % 80.86% 57.41% 106.17% 95.06% 100.00% - -
P/NAPS 1.35 1.59 1.69 1.85 1.55 1.30 0.99 5.30%
  YoY % -15.09% -5.92% -8.65% 19.35% 19.23% 31.31% -
  Horiz. % 136.36% 160.61% 170.71% 186.87% 156.57% 131.31% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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