Highlights

[MAGNUM] YoY Quarter Result on 2014-12-31 [#4]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 13-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     33.40%    YoY -     14.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 675,086 633,814 668,431 727,414 741,201 740,619 911,465 -4.88%
  YoY % 6.51% -5.18% -8.11% -1.86% 0.08% -18.74% -
  Horiz. % 74.07% 69.54% 73.34% 79.81% 81.32% 81.26% 100.00%
PBT 86,467 74,532 62,486 85,565 83,827 25,884 276,208 -17.58%
  YoY % 16.01% 19.28% -26.97% 2.07% 223.86% -90.63% -
  Horiz. % 31.31% 26.98% 22.62% 30.98% 30.35% 9.37% 100.00%
Tax -33,135 -29,914 -22,000 -24,358 -31,088 21,434 -14,416 14.86%
  YoY % -10.77% -35.97% 9.68% 21.65% -245.04% 248.68% -
  Horiz. % 229.85% 207.51% 152.61% 168.97% 215.65% -148.68% 100.00%
NP 53,332 44,618 40,486 61,207 52,739 47,318 261,792 -23.27%
  YoY % 19.53% 10.21% -33.85% 16.06% 11.46% -81.93% -
  Horiz. % 20.37% 17.04% 15.46% 23.38% 20.15% 18.07% 100.00%
NP to SH 52,808 43,957 39,541 60,588 52,930 48,952 261,133 -23.37%
  YoY % 20.14% 11.17% -34.74% 14.47% 8.13% -81.25% -
  Horiz. % 20.22% 16.83% 15.14% 23.20% 20.27% 18.75% 100.00%
Tax Rate 38.32 % 40.14 % 35.21 % 28.47 % 37.09 % -82.81 % 5.22 % 39.37%
  YoY % -4.53% 14.00% 23.67% -23.24% 144.79% -1,686.40% -
  Horiz. % 734.10% 768.97% 674.52% 545.40% 710.54% -1,586.40% 100.00%
Total Cost 621,754 589,196 627,945 666,207 688,462 693,301 649,673 -0.73%
  YoY % 5.53% -6.17% -5.74% -3.23% -0.70% 6.72% -
  Horiz. % 95.70% 90.69% 96.66% 102.54% 105.97% 106.72% 100.00%
Net Worth 2,475,950 2,419,125 2,400,703 2,453,359 1,438,051 3,623,308 2,550,362 -0.49%
  YoY % 2.35% 0.77% -2.15% 70.60% -60.31% 42.07% -
  Horiz. % 97.08% 94.85% 94.13% 96.20% 56.39% 142.07% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 56,918 42,690 49,426 71,318 71,902 75,801 63,759 -1.87%
  YoY % 33.33% -13.63% -30.70% -0.81% -5.14% 18.89% -
  Horiz. % 89.27% 66.96% 77.52% 111.86% 112.77% 118.89% 100.00%
Div Payout % 107.78 % 97.12 % 125.00 % 117.71 % 135.84 % 154.85 % 24.42 % 28.05%
  YoY % 10.98% -22.30% 6.19% -13.35% -12.28% 534.11% -
  Horiz. % 441.36% 397.71% 511.88% 482.02% 556.27% 634.11% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,475,950 2,419,125 2,400,703 2,453,359 1,438,051 3,623,308 2,550,362 -0.49%
  YoY % 2.35% 0.77% -2.15% 70.60% -60.31% 42.07% -
  Horiz. % 97.08% 94.85% 94.13% 96.20% 56.39% 142.07% 100.00%
NOSH 1,422,960 1,423,015 1,412,178 1,426,372 1,438,051 1,516,028 1,275,181 1.84%
  YoY % -0.00% 0.77% -1.00% -0.81% -5.14% 18.89% -
  Horiz. % 111.59% 111.59% 110.74% 111.86% 112.77% 118.89% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.90 % 7.04 % 6.06 % 8.41 % 7.12 % 6.39 % 28.72 % -19.34%
  YoY % 12.22% 16.17% -27.94% 18.12% 11.42% -77.75% -
  Horiz. % 27.51% 24.51% 21.10% 29.28% 24.79% 22.25% 100.00%
ROE 2.13 % 1.82 % 1.65 % 2.47 % 3.68 % 1.35 % 10.24 % -23.01%
  YoY % 17.03% 10.30% -33.20% -32.88% 172.59% -86.82% -
  Horiz. % 20.80% 17.77% 16.11% 24.12% 35.94% 13.18% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 47.44 44.54 47.33 51.00 51.54 48.85 71.48 -6.60%
  YoY % 6.51% -5.89% -7.20% -1.05% 5.51% -31.66% -
  Horiz. % 66.37% 62.31% 66.21% 71.35% 72.10% 68.34% 100.00%
EPS 3.71 3.09 2.80 4.20 3.70 3.40 19.60 -24.21%
  YoY % 20.06% 10.36% -33.33% 13.51% 8.82% -82.65% -
  Horiz. % 18.93% 15.77% 14.29% 21.43% 18.88% 17.35% 100.00%
DPS 4.00 3.00 3.50 5.00 5.00 5.00 5.00 -3.65%
  YoY % 33.33% -14.29% -30.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 60.00% 70.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7400 1.7000 1.7000 1.7200 1.0000 2.3900 2.0000 -2.29%
  YoY % 2.35% 0.00% -1.16% 72.00% -58.16% 19.50% -
  Horiz. % 87.00% 85.00% 85.00% 86.00% 50.00% 119.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 46.95 44.08 46.49 50.59 51.55 51.51 63.40 -4.88%
  YoY % 6.51% -5.18% -8.10% -1.86% 0.08% -18.75% -
  Horiz. % 74.05% 69.53% 73.33% 79.79% 81.31% 81.25% 100.00%
EPS 3.67 3.06 2.75 4.21 3.68 3.40 18.16 -23.38%
  YoY % 19.93% 11.27% -34.68% 14.40% 8.24% -81.28% -
  Horiz. % 20.21% 16.85% 15.14% 23.18% 20.26% 18.72% 100.00%
DPS 3.96 2.97 3.44 4.96 5.00 5.27 4.43 -1.85%
  YoY % 33.33% -13.66% -30.65% -0.80% -5.12% 18.96% -
  Horiz. % 89.39% 67.04% 77.65% 111.96% 112.87% 118.96% 100.00%
NAPS 1.7221 1.6826 1.6698 1.7064 1.0002 2.5201 1.7739 -0.49%
  YoY % 2.35% 0.77% -2.14% 70.61% -60.31% 42.07% -
  Horiz. % 97.08% 94.85% 94.13% 96.19% 56.38% 142.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.7400 2.1700 2.5100 2.7300 3.1600 3.4900 2.6700 -
P/RPS 3.67 4.87 5.30 5.35 6.13 7.14 3.74 -0.31%
  YoY % -24.64% -8.11% -0.93% -12.72% -14.15% 90.91% -
  Horiz. % 98.13% 130.21% 141.71% 143.05% 163.90% 190.91% 100.00%
P/EPS 46.89 70.25 89.64 64.27 85.85 108.08 13.04 23.75%
  YoY % -33.25% -21.63% 39.47% -25.14% -20.57% 728.83% -
  Horiz. % 359.59% 538.73% 687.42% 492.87% 658.36% 828.83% 100.00%
EY 2.13 1.42 1.12 1.56 1.16 0.93 7.67 -19.21%
  YoY % 50.00% 26.79% -28.21% 34.48% 24.73% -87.87% -
  Horiz. % 27.77% 18.51% 14.60% 20.34% 15.12% 12.13% 100.00%
DY 2.30 1.38 1.39 1.83 1.58 1.43 1.87 3.51%
  YoY % 66.67% -0.72% -24.04% 15.82% 10.49% -23.53% -
  Horiz. % 122.99% 73.80% 74.33% 97.86% 84.49% 76.47% 100.00%
P/NAPS 1.00 1.28 1.48 1.59 3.16 1.46 1.34 -4.76%
  YoY % -21.87% -13.51% -6.92% -49.68% 116.44% 8.96% -
  Horiz. % 74.63% 95.52% 110.45% 118.66% 235.82% 108.96% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 25/02/16 13/02/15 25/02/14 28/02/13 21/03/12 -
Price 1.9800 2.1900 2.5500 2.7600 3.0100 3.4000 2.7800 -
P/RPS 4.17 4.92 5.39 5.41 5.84 6.96 3.89 1.16%
  YoY % -15.24% -8.72% -0.37% -7.36% -16.09% 78.92% -
  Horiz. % 107.20% 126.48% 138.56% 139.07% 150.13% 178.92% 100.00%
P/EPS 53.35 70.90 91.07 64.98 81.78 105.30 13.58 25.59%
  YoY % -24.75% -22.15% 40.15% -20.54% -22.34% 675.41% -
  Horiz. % 392.86% 522.09% 670.62% 478.50% 602.21% 775.41% 100.00%
EY 1.87 1.41 1.10 1.54 1.22 0.95 7.37 -20.42%
  YoY % 32.62% 28.18% -28.57% 26.23% 28.42% -87.11% -
  Horiz. % 25.37% 19.13% 14.93% 20.90% 16.55% 12.89% 100.00%
DY 2.02 1.37 1.37 1.81 1.66 1.47 1.80 1.94%
  YoY % 47.45% 0.00% -24.31% 9.04% 12.93% -18.33% -
  Horiz. % 112.22% 76.11% 76.11% 100.56% 92.22% 81.67% 100.00%
P/NAPS 1.14 1.29 1.50 1.60 3.01 1.42 1.39 -3.25%
  YoY % -11.63% -14.00% -6.25% -46.84% 111.97% 2.16% -
  Horiz. % 82.01% 92.81% 107.91% 115.11% 216.55% 102.16% 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
 
 

393  408  625  1021 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.195-0.035 
 IRIS 0.29+0.025 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 LUSTER 0.19-0.005 
 MAHSING 1.12-0.01 
 MLAB 0.03+0.005 
 DSONIC-WA 0.245+0.035 

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