Highlights

[MAGNUM] YoY Quarter Result on 2012-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -32.35%    YoY -     -81.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 668,431 727,414 741,201 740,619 911,465 894,455 873,668 -4.36%
  YoY % -8.11% -1.86% 0.08% -18.74% 1.90% 2.38% -
  Horiz. % 76.51% 83.26% 84.84% 84.77% 104.33% 102.38% 100.00%
PBT 62,486 85,565 83,827 25,884 276,208 146,603 165,059 -14.94%
  YoY % -26.97% 2.07% 223.86% -90.63% 88.41% -11.18% -
  Horiz. % 37.86% 51.84% 50.79% 15.68% 167.34% 88.82% 100.00%
Tax -22,000 -24,358 -31,088 21,434 -14,416 -29,286 -60,259 -15.45%
  YoY % 9.68% 21.65% -245.04% 248.68% 50.78% 51.40% -
  Horiz. % 36.51% 40.42% 51.59% -35.57% 23.92% 48.60% 100.00%
NP 40,486 61,207 52,739 47,318 261,792 117,317 104,800 -14.65%
  YoY % -33.85% 16.06% 11.46% -81.93% 123.15% 11.94% -
  Horiz. % 38.63% 58.40% 50.32% 45.15% 249.80% 111.94% 100.00%
NP to SH 39,541 60,588 52,930 48,952 261,133 85,210 104,746 -14.98%
  YoY % -34.74% 14.47% 8.13% -81.25% 206.46% -18.65% -
  Horiz. % 37.75% 57.84% 50.53% 46.73% 249.30% 81.35% 100.00%
Tax Rate 35.21 % 28.47 % 37.09 % -82.81 % 5.22 % 19.98 % 36.51 % -0.60%
  YoY % 23.67% -23.24% 144.79% -1,686.40% -73.87% -45.28% -
  Horiz. % 96.44% 77.98% 101.59% -226.81% 14.30% 54.72% 100.00%
Total Cost 627,945 666,207 688,462 693,301 649,673 777,138 768,868 -3.32%
  YoY % -5.74% -3.23% -0.70% 6.72% -16.40% 1.08% -
  Horiz. % 81.67% 86.65% 89.54% 90.17% 84.50% 101.08% 100.00%
Net Worth 2,400,703 2,453,359 1,438,051 3,623,308 2,550,362 2,157,658 2,295,909 0.75%
  YoY % -2.15% 70.60% -60.31% 42.07% 18.20% -6.02% -
  Horiz. % 104.56% 106.86% 62.64% 157.82% 111.08% 93.98% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 49,426 71,318 71,902 75,801 63,759 53,941 56,549 -2.22%
  YoY % -30.70% -0.81% -5.14% 18.89% 18.20% -4.61% -
  Horiz. % 87.40% 126.12% 127.15% 134.04% 112.75% 95.39% 100.00%
Div Payout % 125.00 % 117.71 % 135.84 % 154.85 % 24.42 % 63.30 % 53.99 % 15.01%
  YoY % 6.19% -13.35% -12.28% 534.11% -61.42% 17.24% -
  Horiz. % 231.52% 218.02% 251.60% 286.81% 45.23% 117.24% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,400,703 2,453,359 1,438,051 3,623,308 2,550,362 2,157,658 2,295,909 0.75%
  YoY % -2.15% 70.60% -60.31% 42.07% 18.20% -6.02% -
  Horiz. % 104.56% 106.86% 62.64% 157.82% 111.08% 93.98% 100.00%
NOSH 1,412,178 1,426,372 1,438,051 1,516,028 1,275,181 1,078,829 1,130,990 3.77%
  YoY % -1.00% -0.81% -5.14% 18.89% 18.20% -4.61% -
  Horiz. % 124.86% 126.12% 127.15% 134.04% 112.75% 95.39% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.06 % 8.41 % 7.12 % 6.39 % 28.72 % 13.12 % 12.00 % -10.76%
  YoY % -27.94% 18.12% 11.42% -77.75% 118.90% 9.33% -
  Horiz. % 50.50% 70.08% 59.33% 53.25% 239.33% 109.33% 100.00%
ROE 1.65 % 2.47 % 3.68 % 1.35 % 10.24 % 3.95 % 4.56 % -15.58%
  YoY % -33.20% -32.88% 172.59% -86.82% 159.24% -13.38% -
  Horiz. % 36.18% 54.17% 80.70% 29.61% 224.56% 86.62% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.33 51.00 51.54 48.85 71.48 82.91 77.25 -7.84%
  YoY % -7.20% -1.05% 5.51% -31.66% -13.79% 7.33% -
  Horiz. % 61.27% 66.02% 66.72% 63.24% 92.53% 107.33% 100.00%
EPS 2.80 4.20 3.70 3.40 19.60 7.90 10.10 -19.24%
  YoY % -33.33% 13.51% 8.82% -82.65% 148.10% -21.78% -
  Horiz. % 27.72% 41.58% 36.63% 33.66% 194.06% 78.22% 100.00%
DPS 3.50 5.00 5.00 5.00 5.00 5.00 5.00 -5.77%
  YoY % -30.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7000 1.7200 1.0000 2.3900 2.0000 2.0000 2.0300 -2.91%
  YoY % -1.16% 72.00% -58.16% 19.50% 0.00% -1.48% -
  Horiz. % 83.74% 84.73% 49.26% 117.73% 98.52% 98.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.49 50.59 51.55 51.51 63.40 62.21 60.77 -4.36%
  YoY % -8.10% -1.86% 0.08% -18.75% 1.91% 2.37% -
  Horiz. % 76.50% 83.25% 84.83% 84.76% 104.33% 102.37% 100.00%
EPS 2.75 4.21 3.68 3.40 18.16 5.93 7.29 -14.99%
  YoY % -34.68% 14.40% 8.24% -81.28% 206.24% -18.66% -
  Horiz. % 37.72% 57.75% 50.48% 46.64% 249.11% 81.34% 100.00%
DPS 3.44 4.96 5.00 5.27 4.43 3.75 3.93 -2.19%
  YoY % -30.65% -0.80% -5.12% 18.96% 18.13% -4.58% -
  Horiz. % 87.53% 126.21% 127.23% 134.10% 112.72% 95.42% 100.00%
NAPS 1.6698 1.7064 1.0002 2.5201 1.7739 1.5007 1.5969 0.75%
  YoY % -2.14% 70.61% -60.31% 42.07% 18.20% -6.02% -
  Horiz. % 104.57% 106.86% 62.63% 157.81% 111.08% 93.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.5100 2.7300 3.1600 3.4900 2.6700 2.2100 1.8700 -
P/RPS 5.30 5.35 6.13 7.14 3.74 2.67 2.42 13.95%
  YoY % -0.93% -12.72% -14.15% 90.91% 40.07% 10.33% -
  Horiz. % 219.01% 221.07% 253.31% 295.04% 154.55% 110.33% 100.00%
P/EPS 89.64 64.27 85.85 108.08 13.04 27.98 20.19 28.19%
  YoY % 39.47% -25.14% -20.57% 728.83% -53.40% 38.58% -
  Horiz. % 443.98% 318.33% 425.21% 535.31% 64.59% 138.58% 100.00%
EY 1.12 1.56 1.16 0.93 7.67 3.57 4.95 -21.93%
  YoY % -28.21% 34.48% 24.73% -87.87% 114.85% -27.88% -
  Horiz. % 22.63% 31.52% 23.43% 18.79% 154.95% 72.12% 100.00%
DY 1.39 1.83 1.58 1.43 1.87 2.26 2.67 -10.30%
  YoY % -24.04% 15.82% 10.49% -23.53% -17.26% -15.36% -
  Horiz. % 52.06% 68.54% 59.18% 53.56% 70.04% 84.64% 100.00%
P/NAPS 1.48 1.59 3.16 1.46 1.34 1.11 0.92 8.24%
  YoY % -6.92% -49.68% 116.44% 8.96% 20.72% 20.65% -
  Horiz. % 160.87% 172.83% 343.48% 158.70% 145.65% 120.65% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 13/02/15 25/02/14 28/02/13 21/03/12 23/02/11 25/02/10 -
Price 2.5500 2.7600 3.0100 3.4000 2.7800 2.6100 1.9300 -
P/RPS 5.39 5.41 5.84 6.96 3.89 3.15 2.50 13.65%
  YoY % -0.37% -7.36% -16.09% 78.92% 23.49% 26.00% -
  Horiz. % 215.60% 216.40% 233.60% 278.40% 155.60% 126.00% 100.00%
P/EPS 91.07 64.98 81.78 105.30 13.58 33.04 20.84 27.85%
  YoY % 40.15% -20.54% -22.34% 675.41% -58.90% 58.54% -
  Horiz. % 437.00% 311.80% 392.42% 505.28% 65.16% 158.54% 100.00%
EY 1.10 1.54 1.22 0.95 7.37 3.03 4.80 -21.76%
  YoY % -28.57% 26.23% 28.42% -87.11% 143.23% -36.88% -
  Horiz. % 22.92% 32.08% 25.42% 19.79% 153.54% 63.12% 100.00%
DY 1.37 1.81 1.66 1.47 1.80 1.92 2.59 -10.07%
  YoY % -24.31% 9.04% 12.93% -18.33% -6.25% -25.87% -
  Horiz. % 52.90% 69.88% 64.09% 56.76% 69.50% 74.13% 100.00%
P/NAPS 1.50 1.60 3.01 1.42 1.39 1.31 0.95 7.91%
  YoY % -6.25% -46.84% 111.97% 2.16% 6.11% 37.89% -
  Horiz. % 157.89% 168.42% 316.84% 149.47% 146.32% 137.89% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS