Highlights

[MAGNUM] YoY Quarter Result on 2011-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 21-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     316.12%    YoY -     206.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 727,414 741,201 740,619 911,465 894,455 873,668 827,066 -2.12%
  YoY % -1.86% 0.08% -18.74% 1.90% 2.38% 5.63% -
  Horiz. % 87.95% 89.62% 89.55% 110.20% 108.15% 105.63% 100.00%
PBT 85,565 83,827 25,884 276,208 146,603 165,059 72,561 2.78%
  YoY % 2.07% 223.86% -90.63% 88.41% -11.18% 127.48% -
  Horiz. % 117.92% 115.53% 35.67% 380.66% 202.04% 227.48% 100.00%
Tax -24,358 -31,088 21,434 -14,416 -29,286 -60,259 -4,594 32.03%
  YoY % 21.65% -245.04% 248.68% 50.78% 51.40% -1,211.69% -
  Horiz. % 530.21% 676.71% -466.57% 313.80% 637.48% 1,311.69% 100.00%
NP 61,207 52,739 47,318 261,792 117,317 104,800 67,967 -1.73%
  YoY % 16.06% 11.46% -81.93% 123.15% 11.94% 54.19% -
  Horiz. % 90.05% 77.60% 69.62% 385.18% 172.61% 154.19% 100.00%
NP to SH 60,588 52,930 48,952 261,133 85,210 104,746 19,772 20.51%
  YoY % 14.47% 8.13% -81.25% 206.46% -18.65% 429.77% -
  Horiz. % 306.43% 267.70% 247.58% 1,320.72% 430.96% 529.77% 100.00%
Tax Rate 28.47 % 37.09 % -82.81 % 5.22 % 19.98 % 36.51 % 6.33 % 28.46%
  YoY % -23.24% 144.79% -1,686.40% -73.87% -45.28% 476.78% -
  Horiz. % 449.76% 585.94% -1,308.21% 82.46% 315.64% 576.78% 100.00%
Total Cost 666,207 688,462 693,301 649,673 777,138 768,868 759,099 -2.15%
  YoY % -3.23% -0.70% 6.72% -16.40% 1.08% 1.29% -
  Horiz. % 87.76% 90.69% 91.33% 85.58% 102.38% 101.29% 100.00%
Net Worth 2,453,359 1,438,051 3,623,308 2,550,362 2,157,658 2,295,909 946,624 17.19%
  YoY % 70.60% -60.31% 42.07% 18.20% -6.02% 142.54% -
  Horiz. % 259.17% 151.91% 382.76% 269.42% 227.93% 242.54% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 71,318 71,902 75,801 63,759 53,941 56,549 47,331 7.07%
  YoY % -0.81% -5.14% 18.89% 18.20% -4.61% 19.48% -
  Horiz. % 150.68% 151.91% 160.15% 134.71% 113.97% 119.48% 100.00%
Div Payout % 117.71 % 135.84 % 154.85 % 24.42 % 63.30 % 53.99 % 239.39 % -11.15%
  YoY % -13.35% -12.28% 534.11% -61.42% 17.24% -77.45% -
  Horiz. % 49.17% 56.74% 64.69% 10.20% 26.44% 22.55% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,453,359 1,438,051 3,623,308 2,550,362 2,157,658 2,295,909 946,624 17.19%
  YoY % 70.60% -60.31% 42.07% 18.20% -6.02% 142.54% -
  Horiz. % 259.17% 151.91% 382.76% 269.42% 227.93% 242.54% 100.00%
NOSH 1,426,372 1,438,051 1,516,028 1,275,181 1,078,829 1,130,990 946,624 7.07%
  YoY % -0.81% -5.14% 18.89% 18.20% -4.61% 19.48% -
  Horiz. % 150.68% 151.91% 160.15% 134.71% 113.97% 119.48% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.41 % 7.12 % 6.39 % 28.72 % 13.12 % 12.00 % 8.22 % 0.38%
  YoY % 18.12% 11.42% -77.75% 118.90% 9.33% 45.99% -
  Horiz. % 102.31% 86.62% 77.74% 349.39% 159.61% 145.99% 100.00%
ROE 2.47 % 3.68 % 1.35 % 10.24 % 3.95 % 4.56 % 2.09 % 2.82%
  YoY % -32.88% 172.59% -86.82% 159.24% -13.38% 118.18% -
  Horiz. % 118.18% 176.08% 64.59% 489.95% 189.00% 218.18% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 51.00 51.54 48.85 71.48 82.91 77.25 87.37 -8.58%
  YoY % -1.05% 5.51% -31.66% -13.79% 7.33% -11.58% -
  Horiz. % 58.37% 58.99% 55.91% 81.81% 94.90% 88.42% 100.00%
EPS 4.20 3.70 3.40 19.60 7.90 10.10 2.20 11.37%
  YoY % 13.51% 8.82% -82.65% 148.10% -21.78% 359.09% -
  Horiz. % 190.91% 168.18% 154.55% 890.91% 359.09% 459.09% 100.00%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7200 1.0000 2.3900 2.0000 2.0000 2.0300 1.0000 9.46%
  YoY % 72.00% -58.16% 19.50% 0.00% -1.48% 103.00% -
  Horiz. % 172.00% 100.00% 239.00% 200.00% 200.00% 203.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 50.59 51.55 51.51 63.40 62.21 60.77 57.53 -2.12%
  YoY % -1.86% 0.08% -18.75% 1.91% 2.37% 5.63% -
  Horiz. % 87.94% 89.61% 89.54% 110.20% 108.13% 105.63% 100.00%
EPS 4.21 3.68 3.40 18.16 5.93 7.29 1.38 20.42%
  YoY % 14.40% 8.24% -81.28% 206.24% -18.66% 428.26% -
  Horiz. % 305.07% 266.67% 246.38% 1,315.94% 429.71% 528.26% 100.00%
DPS 4.96 5.00 5.27 4.43 3.75 3.93 3.29 7.08%
  YoY % -0.80% -5.12% 18.96% 18.13% -4.58% 19.45% -
  Horiz. % 150.76% 151.98% 160.18% 134.65% 113.98% 119.45% 100.00%
NAPS 1.7064 1.0002 2.5201 1.7739 1.5007 1.5969 0.6584 17.19%
  YoY % 70.61% -60.31% 42.07% 18.20% -6.02% 142.54% -
  Horiz. % 259.17% 151.91% 382.76% 269.43% 227.93% 242.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.7300 3.1600 3.4900 2.6700 2.2100 1.8700 0.5400 -
P/RPS 5.35 6.13 7.14 3.74 2.67 2.42 0.62 43.19%
  YoY % -12.72% -14.15% 90.91% 40.07% 10.33% 290.32% -
  Horiz. % 862.90% 988.71% 1,151.61% 603.23% 430.65% 390.32% 100.00%
P/EPS 64.27 85.85 108.08 13.04 27.98 20.19 25.85 16.38%
  YoY % -25.14% -20.57% 728.83% -53.40% 38.58% -21.90% -
  Horiz. % 248.63% 332.11% 418.10% 50.44% 108.24% 78.10% 100.00%
EY 1.56 1.16 0.93 7.67 3.57 4.95 3.87 -14.05%
  YoY % 34.48% 24.73% -87.87% 114.85% -27.88% 27.91% -
  Horiz. % 40.31% 29.97% 24.03% 198.19% 92.25% 127.91% 100.00%
DY 1.83 1.58 1.43 1.87 2.26 2.67 9.26 -23.67%
  YoY % 15.82% 10.49% -23.53% -17.26% -15.36% -71.17% -
  Horiz. % 19.76% 17.06% 15.44% 20.19% 24.41% 28.83% 100.00%
P/NAPS 1.59 3.16 1.46 1.34 1.11 0.92 0.54 19.71%
  YoY % -49.68% 116.44% 8.96% 20.72% 20.65% 70.37% -
  Horiz. % 294.44% 585.19% 270.37% 248.15% 205.56% 170.37% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 25/02/14 28/02/13 21/03/12 23/02/11 25/02/10 20/02/09 -
Price 2.7600 3.0100 3.4000 2.7800 2.6100 1.9300 0.5200 -
P/RPS 5.41 5.84 6.96 3.89 3.15 2.50 0.60 44.25%
  YoY % -7.36% -16.09% 78.92% 23.49% 26.00% 316.67% -
  Horiz. % 901.67% 973.33% 1,160.00% 648.33% 525.00% 416.67% 100.00%
P/EPS 64.98 81.78 105.30 13.58 33.04 20.84 24.90 17.33%
  YoY % -20.54% -22.34% 675.41% -58.90% 58.54% -16.31% -
  Horiz. % 260.96% 328.43% 422.89% 54.54% 132.69% 83.69% 100.00%
EY 1.54 1.22 0.95 7.37 3.03 4.80 4.02 -14.77%
  YoY % 26.23% 28.42% -87.11% 143.23% -36.88% 19.40% -
  Horiz. % 38.31% 30.35% 23.63% 183.33% 75.37% 119.40% 100.00%
DY 1.81 1.66 1.47 1.80 1.92 2.59 9.62 -24.29%
  YoY % 9.04% 12.93% -18.33% -6.25% -25.87% -73.08% -
  Horiz. % 18.81% 17.26% 15.28% 18.71% 19.96% 26.92% 100.00%
P/NAPS 1.60 3.01 1.42 1.39 1.31 0.95 0.52 20.59%
  YoY % -46.84% 111.97% 2.16% 6.11% 37.89% 82.69% -
  Horiz. % 307.69% 578.85% 273.08% 267.31% 251.92% 182.69% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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