Highlights

[MAGNUM] YoY Quarter Result on 2012-03-31 [#1]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -67.94%    YoY -     -4.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 791,276 792,545 847,425 905,889 945,376 992,620 831,201 -0.82%
  YoY % -0.16% -6.48% -6.45% -4.18% -4.76% 19.42% -
  Horiz. % 95.20% 95.35% 101.95% 108.99% 113.74% 119.42% 100.00%
PBT 129,005 118,848 157,968 118,157 167,081 139,004 105,406 3.42%
  YoY % 8.55% -24.76% 33.69% -29.28% 20.20% 31.87% -
  Horiz. % 122.39% 112.75% 149.87% 112.10% 158.51% 131.87% 100.00%
Tax -35,472 -34,182 -4,020 -32,880 -31,689 -33,415 -30,514 2.54%
  YoY % -3.77% -750.30% 87.77% -3.76% 5.17% -9.51% -
  Horiz. % 116.25% 112.02% 13.17% 107.75% 103.85% 109.51% 100.00%
NP 93,533 84,666 153,948 85,277 135,392 105,589 74,892 3.77%
  YoY % 10.47% -45.00% 80.53% -37.01% 28.23% 40.99% -
  Horiz. % 124.89% 113.05% 205.56% 113.87% 180.78% 140.99% 100.00%
NP to SH 90,763 82,534 149,445 83,724 88,094 68,193 45,024 12.39%
  YoY % 9.97% -44.77% 78.50% -4.96% 29.18% 51.46% -
  Horiz. % 201.59% 183.31% 331.92% 185.95% 195.66% 151.46% 100.00%
Tax Rate 27.50 % 28.76 % 2.54 % 27.83 % 18.97 % 24.04 % 28.95 % -0.85%
  YoY % -4.38% 1,032.28% -90.87% 46.71% -21.09% -16.96% -
  Horiz. % 94.99% 99.34% 8.77% 96.13% 65.53% 83.04% 100.00%
Total Cost 697,743 707,879 693,477 820,612 809,984 887,031 756,309 -1.33%
  YoY % -1.43% 2.08% -15.49% 1.31% -8.69% 17.28% -
  Horiz. % 92.26% 93.60% 91.69% 108.50% 107.10% 117.28% 100.00%
Net Worth 2,453,437 2,490,249 3,543,981 3,263,816 2,453,601 2,208,154 1,858,437 4.74%
  YoY % -1.48% -29.73% 8.58% 33.02% 11.12% 18.82% -
  Horiz. % 132.02% 134.00% 190.70% 175.62% 132.02% 118.82% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 70,908 71,149 71,164 - - - - -
  YoY % -0.34% -0.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.64% 99.98% 100.00% - - - -
Div Payout % 78.13 % 86.21 % 47.62 % - % - % - % - % -
  YoY % -9.37% 81.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.07% 181.04% 100.00% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,453,437 2,490,249 3,543,981 3,263,816 2,453,601 2,208,154 1,858,437 4.74%
  YoY % -1.48% -29.73% 8.58% 33.02% 11.12% 18.82% -
  Horiz. % 132.02% 134.00% 190.70% 175.62% 132.02% 118.82% 100.00%
NOSH 1,418,171 1,422,999 1,423,285 1,419,050 1,066,783 1,082,428 957,957 6.75%
  YoY % -0.34% -0.02% 0.30% 33.02% -1.45% 12.99% -
  Horiz. % 148.04% 148.55% 148.58% 148.13% 111.36% 112.99% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.82 % 10.68 % 18.17 % 9.41 % 14.32 % 10.64 % 9.01 % 4.63%
  YoY % 10.67% -41.22% 93.09% -34.29% 34.59% 18.09% -
  Horiz. % 131.19% 118.53% 201.66% 104.44% 158.93% 118.09% 100.00%
ROE 3.70 % 3.31 % 4.22 % 2.57 % 3.59 % 3.09 % 2.42 % 7.33%
  YoY % 11.78% -21.56% 64.20% -28.41% 16.18% 27.69% -
  Horiz. % 152.89% 136.78% 174.38% 106.20% 148.35% 127.69% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 55.80 55.70 59.54 63.84 88.62 91.70 86.77 -7.09%
  YoY % 0.18% -6.45% -6.74% -27.96% -3.36% 5.68% -
  Horiz. % 64.31% 64.19% 68.62% 73.57% 102.13% 105.68% 100.00%
EPS 6.40 5.80 10.50 5.90 8.30 6.30 4.70 5.28%
  YoY % 10.34% -44.76% 77.97% -28.92% 31.75% 34.04% -
  Horiz. % 136.17% 123.40% 223.40% 125.53% 176.60% 134.04% 100.00%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 1.7300 1.7500 2.4900 2.3000 2.3000 2.0400 1.9400 -1.89%
  YoY % -1.14% -29.72% 8.26% 0.00% 12.75% 5.15% -
  Horiz. % 89.18% 90.21% 128.35% 118.56% 118.56% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 55.04 55.12 58.94 63.01 65.75 69.04 57.81 -0.81%
  YoY % -0.15% -6.48% -6.46% -4.17% -4.77% 19.43% -
  Horiz. % 95.21% 95.35% 101.95% 108.99% 113.73% 119.43% 100.00%
EPS 6.31 5.74 10.39 5.82 6.13 4.74 3.13 12.39%
  YoY % 9.93% -44.75% 78.52% -5.06% 29.32% 51.44% -
  Horiz. % 201.60% 183.39% 331.95% 185.94% 195.85% 151.44% 100.00%
DPS 4.93 4.95 4.95 0.00 0.00 0.00 0.00 -
  YoY % -0.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.60% 100.00% 100.00% - - - -
NAPS 1.7064 1.7320 2.4650 2.2701 1.7066 1.5358 1.2926 4.74%
  YoY % -1.48% -29.74% 8.59% 33.02% 11.12% 18.81% -
  Horiz. % 132.01% 133.99% 190.70% 175.62% 132.03% 118.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.6900 2.9900 3.6200 2.7600 2.6800 2.3800 0.5600 -
P/RPS 4.82 5.37 6.08 4.32 3.02 2.60 0.65 39.62%
  YoY % -10.24% -11.68% 40.74% 43.05% 16.15% 300.00% -
  Horiz. % 741.54% 826.15% 935.38% 664.62% 464.62% 400.00% 100.00%
P/EPS 42.03 51.55 34.48 46.78 32.45 37.78 11.91 23.38%
  YoY % -18.47% 49.51% -26.29% 44.16% -14.11% 217.21% -
  Horiz. % 352.90% 432.83% 289.50% 392.78% 272.46% 317.21% 100.00%
EY 2.38 1.94 2.90 2.14 3.08 2.65 8.39 -18.93%
  YoY % 22.68% -33.10% 35.51% -30.52% 16.23% -68.41% -
  Horiz. % 28.37% 23.12% 34.56% 25.51% 36.71% 31.59% 100.00%
DY 1.86 1.67 1.38 0.00 0.00 0.00 0.00 -
  YoY % 11.38% 21.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.01% 100.00% - - - -
P/NAPS 1.55 1.71 1.45 1.20 1.17 1.17 0.29 32.21%
  YoY % -9.36% 17.93% 20.83% 2.56% 0.00% 303.45% -
  Horiz. % 534.48% 589.66% 500.00% 413.79% 403.45% 403.45% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 21/05/14 27/05/13 25/05/12 25/05/11 21/05/10 27/05/09 -
Price 2.6800 3.0400 3.5100 3.1900 3.1300 1.9800 0.7100 -
P/RPS 4.80 5.46 5.90 5.00 3.53 2.16 0.82 34.23%
  YoY % -12.09% -7.46% 18.00% 41.64% 63.43% 163.41% -
  Horiz. % 585.37% 665.85% 719.51% 609.76% 430.49% 263.41% 100.00%
P/EPS 41.88 52.41 33.43 54.07 37.90 31.43 15.11 18.51%
  YoY % -20.09% 56.78% -38.17% 42.66% 20.59% 108.01% -
  Horiz. % 277.17% 346.86% 221.24% 357.84% 250.83% 208.01% 100.00%
EY 2.39 1.91 2.99 1.85 2.64 3.18 6.62 -15.61%
  YoY % 25.13% -36.12% 61.62% -29.92% -16.98% -51.96% -
  Horiz. % 36.10% 28.85% 45.17% 27.95% 39.88% 48.04% 100.00%
DY 1.87 1.64 1.42 0.00 0.00 0.00 0.00 -
  YoY % 14.02% 15.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.69% 115.49% 100.00% - - - -
P/NAPS 1.55 1.74 1.41 1.39 1.36 0.97 0.37 26.95%
  YoY % -10.92% 23.40% 1.44% 2.21% 40.21% 162.16% -
  Horiz. % 418.92% 470.27% 381.08% 375.68% 367.57% 262.16% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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