Highlights

[MAGNUM] YoY Quarter Result on 2016-09-30 [#3]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     152.00%    YoY -     44.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 652,104 667,109 656,454 647,190 660,174 669,986 702,393 -1.23%
  YoY % -2.25% 1.62% 1.43% -1.97% -1.46% -4.61% -
  Horiz. % 92.84% 94.98% 93.46% 92.14% 93.99% 95.39% 100.00%
PBT 70,823 58,075 86,885 78,494 56,542 74,721 77,119 -1.41%
  YoY % 21.95% -33.16% 10.69% 38.82% -24.33% -3.11% -
  Horiz. % 91.84% 75.31% 112.66% 101.78% 73.32% 96.89% 100.00%
Tax -21,148 -127,849 -22,904 -22,753 -18,069 -28,749 -12,214 9.58%
  YoY % 83.46% -458.20% -0.66% -25.92% 37.15% -135.38% -
  Horiz. % 173.15% 1,046.74% 187.52% 186.29% 147.94% 235.38% 100.00%
NP 49,675 -69,774 63,981 55,741 38,473 45,972 64,905 -4.36%
  YoY % 171.19% -209.05% 14.78% 44.88% -16.31% -29.17% -
  Horiz. % 76.53% -107.50% 98.58% 85.88% 59.28% 70.83% 100.00%
NP to SH 48,008 -70,509 63,283 55,024 37,972 45,417 64,774 -4.87%
  YoY % 168.09% -211.42% 15.01% 44.91% -16.39% -29.88% -
  Horiz. % 74.12% -108.85% 97.70% 84.95% 58.62% 70.12% 100.00%
Tax Rate 29.86 % 220.14 % 26.36 % 28.99 % 31.96 % 38.48 % 15.84 % 11.14%
  YoY % -86.44% 735.13% -9.07% -9.29% -16.94% 142.93% -
  Horiz. % 188.51% 1,389.77% 166.41% 183.02% 201.77% 242.93% 100.00%
Total Cost 602,429 736,883 592,473 591,449 621,701 624,014 637,488 -0.94%
  YoY % -18.25% 24.37% 0.17% -4.87% -0.37% -2.11% -
  Horiz. % 94.50% 115.59% 92.94% 92.78% 97.52% 97.89% 100.00%
Net Worth 2,447,482 2,362,105 2,490,183 2,417,075 2,390,829 2,441,163 2,464,228 -0.11%
  YoY % 3.61% -5.14% 3.02% 1.10% -2.06% -0.94% -
  Horiz. % 99.32% 95.86% 101.05% 98.09% 97.02% 99.06% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 56,918 56,918 56,918 42,654 35,159 70,964 70,406 -3.48%
  YoY % 0.00% -0.00% 33.44% 21.32% -50.45% 0.79% -
  Horiz. % 80.84% 80.84% 80.84% 60.58% 49.94% 100.79% 100.00%
Div Payout % 118.56 % - % 89.94 % 77.52 % 92.59 % 156.25 % 108.70 % 1.46%
  YoY % 0.00% 0.00% 16.02% -16.28% -40.74% 43.74% -
  Horiz. % 109.07% 0.00% 82.74% 71.32% 85.18% 143.74% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,447,482 2,362,105 2,490,183 2,417,075 2,390,829 2,441,163 2,464,228 -0.11%
  YoY % 3.61% -5.14% 3.02% 1.10% -2.06% -0.94% -
  Horiz. % 99.32% 95.86% 101.05% 98.09% 97.02% 99.06% 100.00%
NOSH 1,422,955 1,422,955 1,422,962 1,421,808 1,406,370 1,419,281 1,408,130 0.17%
  YoY % 0.00% -0.00% 0.08% 1.10% -0.91% 0.79% -
  Horiz. % 101.05% 101.05% 101.05% 100.97% 99.88% 100.79% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.62 % -10.46 % 9.75 % 8.61 % 5.83 % 6.86 % 9.24 % -3.16%
  YoY % 172.85% -207.28% 13.24% 47.68% -15.01% -25.76% -
  Horiz. % 82.47% -113.20% 105.52% 93.18% 63.10% 74.24% 100.00%
ROE 1.96 % -2.99 % 2.54 % 2.28 % 1.59 % 1.86 % 2.63 % -4.78%
  YoY % 165.55% -217.72% 11.40% 43.40% -14.52% -29.28% -
  Horiz. % 74.52% -113.69% 96.58% 86.69% 60.46% 70.72% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.83 46.88 46.13 45.52 46.94 47.21 49.88 -1.40%
  YoY % -2.24% 1.63% 1.34% -3.03% -0.57% -5.35% -
  Horiz. % 91.88% 93.99% 92.48% 91.26% 94.11% 94.65% 100.00%
EPS 3.37 -4.96 4.45 3.87 2.70 3.20 4.60 -5.05%
  YoY % 167.94% -211.46% 14.99% 43.33% -15.62% -30.43% -
  Horiz. % 73.26% -107.83% 96.74% 84.13% 58.70% 69.57% 100.00%
DPS 4.00 4.00 4.00 3.00 2.50 5.00 5.00 -3.65%
  YoY % 0.00% 0.00% 33.33% 20.00% -50.00% 0.00% -
  Horiz. % 80.00% 80.00% 80.00% 60.00% 50.00% 100.00% 100.00%
NAPS 1.7200 1.6600 1.7500 1.7000 1.7000 1.7200 1.7500 -0.29%
  YoY % 3.61% -5.14% 2.94% 0.00% -1.16% -1.71% -
  Horiz. % 98.29% 94.86% 100.00% 97.14% 97.14% 98.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.36 46.40 45.66 45.01 45.92 46.60 48.85 -1.23%
  YoY % -2.24% 1.62% 1.44% -1.98% -1.46% -4.61% -
  Horiz. % 92.86% 94.98% 93.47% 92.14% 94.00% 95.39% 100.00%
EPS 3.34 -4.90 4.40 3.83 2.64 3.16 4.51 -4.88%
  YoY % 168.16% -211.36% 14.88% 45.08% -16.46% -29.93% -
  Horiz. % 74.06% -108.65% 97.56% 84.92% 58.54% 70.07% 100.00%
DPS 3.96 3.96 3.96 2.97 2.45 4.94 4.90 -3.49%
  YoY % 0.00% 0.00% 33.33% 21.22% -50.40% 0.82% -
  Horiz. % 80.82% 80.82% 80.82% 60.61% 50.00% 100.82% 100.00%
NAPS 1.7023 1.6429 1.7320 1.6812 1.6629 1.6979 1.7139 -0.11%
  YoY % 3.62% -5.14% 3.02% 1.10% -2.06% -0.93% -
  Horiz. % 99.32% 95.86% 101.06% 98.09% 97.02% 99.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.8300 1.9200 1.8100 2.2600 2.5600 3.0000 3.2700 -
P/RPS 6.18 4.10 3.92 4.96 5.45 6.36 6.56 -0.99%
  YoY % 50.73% 4.59% -20.97% -8.99% -14.31% -3.05% -
  Horiz. % 94.21% 62.50% 59.76% 75.61% 83.08% 96.95% 100.00%
P/EPS 83.88 -38.75 40.70 58.40 94.81 93.75 71.09 2.79%
  YoY % 316.46% -195.21% -30.31% -38.40% 1.13% 31.88% -
  Horiz. % 117.99% -54.51% 57.25% 82.15% 133.37% 131.88% 100.00%
EY 1.19 -2.58 2.46 1.71 1.05 1.07 1.41 -2.79%
  YoY % 146.12% -204.88% 43.86% 62.86% -1.87% -24.11% -
  Horiz. % 84.40% -182.98% 174.47% 121.28% 74.47% 75.89% 100.00%
DY 1.41 2.08 2.21 1.33 0.98 1.67 1.53 -1.35%
  YoY % -32.21% -5.88% 66.17% 35.71% -41.32% 9.15% -
  Horiz. % 92.16% 135.95% 144.44% 86.93% 64.05% 109.15% 100.00%
P/NAPS 1.65 1.16 1.03 1.33 1.51 1.74 1.87 -2.06%
  YoY % 42.24% 12.62% -22.56% -11.92% -13.22% -6.95% -
  Horiz. % 88.24% 62.03% 55.08% 71.12% 80.75% 93.05% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 27/11/18 29/11/17 24/11/16 20/11/15 27/11/14 14/11/13 -
Price 2.7500 2.0200 1.7100 2.2900 2.7000 2.9100 3.2400 -
P/RPS 6.00 4.31 3.71 5.03 5.75 6.16 6.50 -1.32%
  YoY % 39.21% 16.17% -26.24% -12.52% -6.66% -5.23% -
  Horiz. % 92.31% 66.31% 57.08% 77.38% 88.46% 94.77% 100.00%
P/EPS 81.51 -40.77 38.45 59.17 100.00 90.94 70.43 2.46%
  YoY % 299.93% -206.03% -35.02% -40.83% 9.96% 29.12% -
  Horiz. % 115.73% -57.89% 54.59% 84.01% 141.98% 129.12% 100.00%
EY 1.23 -2.45 2.60 1.69 1.00 1.10 1.42 -2.36%
  YoY % 150.20% -194.23% 53.85% 69.00% -9.09% -22.54% -
  Horiz. % 86.62% -172.54% 183.10% 119.01% 70.42% 77.46% 100.00%
DY 1.45 1.98 2.34 1.31 0.93 1.72 1.54 -1.00%
  YoY % -26.77% -15.38% 78.63% 40.86% -45.93% 11.69% -
  Horiz. % 94.16% 128.57% 151.95% 85.06% 60.39% 111.69% 100.00%
P/NAPS 1.60 1.22 0.98 1.35 1.59 1.69 1.85 -2.39%
  YoY % 31.15% 24.49% -27.41% -15.09% -5.92% -8.65% -
  Horiz. % 86.49% 65.95% 52.97% 72.97% 85.95% 91.35% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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