Highlights

[MAGNUM] YoY Quarter Result on 2015-03-31 [#1]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     49.80%    YoY -     9.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 712,352 697,084 752,563 791,276 792,545 847,425 905,889 -3.92%
  YoY % 2.19% -7.37% -4.89% -0.16% -6.48% -6.45% -
  Horiz. % 78.64% 76.95% 83.07% 87.35% 87.49% 93.55% 100.00%
PBT 79,935 46,017 97,444 129,005 118,848 157,968 118,157 -6.30%
  YoY % 73.71% -52.78% -24.46% 8.55% -24.76% 33.69% -
  Horiz. % 67.65% 38.95% 82.47% 109.18% 100.58% 133.69% 100.00%
Tax -24,200 -14,644 -27,595 -35,472 -34,182 -4,020 -32,880 -4.98%
  YoY % -65.26% 46.93% 22.21% -3.77% -750.30% 87.77% -
  Horiz. % 73.60% 44.54% 83.93% 107.88% 103.96% 12.23% 100.00%
NP 55,735 31,373 69,849 93,533 84,666 153,948 85,277 -6.84%
  YoY % 77.65% -55.08% -25.32% 10.47% -45.00% 80.53% -
  Horiz. % 65.36% 36.79% 81.91% 109.68% 99.28% 180.53% 100.00%
NP to SH 54,937 30,570 68,840 90,763 82,534 149,445 83,724 -6.78%
  YoY % 79.71% -55.59% -24.15% 9.97% -44.77% 78.50% -
  Horiz. % 65.62% 36.51% 82.22% 108.41% 98.58% 178.50% 100.00%
Tax Rate 30.27 % 31.82 % 28.32 % 27.50 % 28.76 % 2.54 % 27.83 % 1.41%
  YoY % -4.87% 12.36% 2.98% -4.38% 1,032.28% -90.87% -
  Horiz. % 108.77% 114.34% 101.76% 98.81% 103.34% 9.13% 100.00%
Total Cost 656,617 665,711 682,714 697,743 707,879 693,477 820,612 -3.65%
  YoY % -1.37% -2.49% -2.15% -1.43% 2.08% -15.49% -
  Horiz. % 80.02% 81.12% 83.20% 85.03% 86.26% 84.51% 100.00%
Net Worth 2,475,941 2,404,810 2,432,157 2,453,437 2,490,249 3,543,981 3,263,816 -4.50%
  YoY % 2.96% -1.12% -0.87% -1.48% -29.73% 8.58% -
  Horiz. % 75.86% 73.68% 74.52% 75.17% 76.30% 108.58% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 56,918 - 56,892 70,908 71,149 71,164 - -
  YoY % 0.00% 0.00% -19.77% -0.34% -0.02% 0.00% -
  Horiz. % 79.98% 0.00% 79.95% 99.64% 99.98% 100.00% -
Div Payout % 103.61 % - % 82.64 % 78.13 % 86.21 % 47.62 % - % -
  YoY % 0.00% 0.00% 5.77% -9.37% 81.04% 0.00% -
  Horiz. % 217.58% 0.00% 173.54% 164.07% 181.04% 100.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,475,941 2,404,810 2,432,157 2,453,437 2,490,249 3,543,981 3,263,816 -4.50%
  YoY % 2.96% -1.12% -0.87% -1.48% -29.73% 8.58% -
  Horiz. % 75.86% 73.68% 74.52% 75.17% 76.30% 108.58% 100.00%
NOSH 1,422,955 1,422,965 1,422,314 1,418,171 1,422,999 1,423,285 1,419,050 0.05%
  YoY % -0.00% 0.05% 0.29% -0.34% -0.02% 0.30% -
  Horiz. % 100.28% 100.28% 100.23% 99.94% 100.28% 100.30% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.82 % 4.50 % 9.28 % 11.82 % 10.68 % 18.17 % 9.41 % -3.04%
  YoY % 73.78% -51.51% -21.49% 10.67% -41.22% 93.09% -
  Horiz. % 83.10% 47.82% 98.62% 125.61% 113.50% 193.09% 100.00%
ROE 2.22 % 1.27 % 2.83 % 3.70 % 3.31 % 4.22 % 2.57 % -2.41%
  YoY % 74.80% -55.12% -23.51% 11.78% -21.56% 64.20% -
  Horiz. % 86.38% 49.42% 110.12% 143.97% 128.79% 164.20% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 50.06 48.99 52.91 55.80 55.70 59.54 63.84 -3.97%
  YoY % 2.18% -7.41% -5.18% 0.18% -6.45% -6.74% -
  Horiz. % 78.41% 76.74% 82.88% 87.41% 87.25% 93.26% 100.00%
EPS 3.86 2.15 4.84 6.40 5.80 10.50 5.90 -6.82%
  YoY % 79.53% -55.58% -24.38% 10.34% -44.76% 77.97% -
  Horiz. % 65.42% 36.44% 82.03% 108.47% 98.31% 177.97% 100.00%
DPS 4.00 0.00 4.00 5.00 5.00 5.00 0.00 -
  YoY % 0.00% 0.00% -20.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 80.00% 100.00% 100.00% 100.00% -
NAPS 1.7400 1.6900 1.7100 1.7300 1.7500 2.4900 2.3000 -4.54%
  YoY % 2.96% -1.17% -1.16% -1.14% -29.72% 8.26% -
  Horiz. % 75.65% 73.48% 74.35% 75.22% 76.09% 108.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 49.55 48.48 52.34 55.04 55.12 58.94 63.01 -3.92%
  YoY % 2.21% -7.37% -4.91% -0.15% -6.48% -6.46% -
  Horiz. % 78.64% 76.94% 83.07% 87.35% 87.48% 93.54% 100.00%
EPS 3.82 2.13 4.79 6.31 5.74 10.39 5.82 -6.77%
  YoY % 79.34% -55.53% -24.09% 9.93% -44.75% 78.52% -
  Horiz. % 65.64% 36.60% 82.30% 108.42% 98.63% 178.52% 100.00%
DPS 3.96 0.00 3.96 4.93 4.95 4.95 0.00 -
  YoY % 0.00% 0.00% -19.68% -0.40% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 80.00% 99.60% 100.00% 100.00% -
NAPS 1.7221 1.6726 1.6916 1.7064 1.7320 2.4650 2.2701 -4.50%
  YoY % 2.96% -1.12% -0.87% -1.48% -29.74% 8.59% -
  Horiz. % 75.86% 73.68% 74.52% 75.17% 76.30% 108.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.8300 2.1300 2.4700 2.6900 2.9900 3.6200 2.7600 -
P/RPS 3.66 4.35 4.67 4.82 5.37 6.08 4.32 -2.72%
  YoY % -15.86% -6.85% -3.11% -10.24% -11.68% 40.74% -
  Horiz. % 84.72% 100.69% 108.10% 111.57% 124.31% 140.74% 100.00%
P/EPS 47.40 99.15 51.03 42.03 51.55 34.48 46.78 0.22%
  YoY % -52.19% 94.30% 21.41% -18.47% 49.51% -26.29% -
  Horiz. % 101.33% 211.95% 109.09% 89.85% 110.20% 73.71% 100.00%
EY 2.11 1.01 1.96 2.38 1.94 2.90 2.14 -0.23%
  YoY % 108.91% -48.47% -17.65% 22.68% -33.10% 35.51% -
  Horiz. % 98.60% 47.20% 91.59% 111.21% 90.65% 135.51% 100.00%
DY 2.19 0.00 1.62 1.86 1.67 1.38 0.00 -
  YoY % 0.00% 0.00% -12.90% 11.38% 21.01% 0.00% -
  Horiz. % 158.70% 0.00% 117.39% 134.78% 121.01% 100.00% -
P/NAPS 1.05 1.26 1.44 1.55 1.71 1.45 1.20 -2.20%
  YoY % -16.67% -12.50% -7.10% -9.36% 17.93% 20.83% -
  Horiz. % 87.50% 105.00% 120.00% 129.17% 142.50% 120.83% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 19/05/17 26/05/16 28/05/15 21/05/14 27/05/13 25/05/12 -
Price 2.1200 2.1000 2.3400 2.6800 3.0400 3.5100 3.1900 -
P/RPS 4.23 4.29 4.42 4.80 5.46 5.90 5.00 -2.75%
  YoY % -1.40% -2.94% -7.92% -12.09% -7.46% 18.00% -
  Horiz. % 84.60% 85.80% 88.40% 96.00% 109.20% 118.00% 100.00%
P/EPS 54.91 97.75 48.35 41.88 52.41 33.43 54.07 0.26%
  YoY % -43.83% 102.17% 15.45% -20.09% 56.78% -38.17% -
  Horiz. % 101.55% 180.78% 89.42% 77.46% 96.93% 61.83% 100.00%
EY 1.82 1.02 2.07 2.39 1.91 2.99 1.85 -0.27%
  YoY % 78.43% -50.72% -13.39% 25.13% -36.12% 61.62% -
  Horiz. % 98.38% 55.14% 111.89% 129.19% 103.24% 161.62% 100.00%
DY 1.89 0.00 1.71 1.87 1.64 1.42 0.00 -
  YoY % 0.00% 0.00% -8.56% 14.02% 15.49% 0.00% -
  Horiz. % 133.10% 0.00% 120.42% 131.69% 115.49% 100.00% -
P/NAPS 1.22 1.24 1.37 1.55 1.74 1.41 1.39 -2.15%
  YoY % -1.61% -9.49% -11.61% -10.92% 23.40% 1.44% -
  Horiz. % 87.77% 89.21% 98.56% 111.51% 125.18% 101.44% 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
 
 

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