Highlights

[MAGNUM] YoY TTM Result on 2017-06-30 [#2]

Stock [MAGNUM]: MAGNUM BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     25.92%    YoY -     14.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,943,134 2,814,163 2,644,280 2,599,199 2,706,945 2,835,805 2,932,735 -6.62%
  YoY % -30.95% 6.42% 1.73% -3.98% -4.54% -3.31% -
  Horiz. % 66.26% 95.96% 90.16% 88.63% 92.30% 96.69% 100.00%
PBT 203,589 355,440 323,665 288,546 249,565 375,840 374,370 -9.65%
  YoY % -42.72% 9.82% 12.17% 15.62% -33.60% 0.39% -
  Horiz. % 54.38% 94.94% 86.46% 77.08% 66.66% 100.39% 100.00%
Tax -66,705 -216,161 -101,992 -94,945 -79,338 -114,387 -102,954 -6.97%
  YoY % 69.14% -111.94% -7.42% -19.67% 30.64% -11.10% -
  Horiz. % 64.79% 209.96% 99.07% 92.22% 77.06% 111.10% 100.00%
NP 136,884 139,279 221,673 193,601 170,227 261,453 271,416 -10.77%
  YoY % -1.72% -37.17% 14.50% 13.73% -34.89% -3.67% -
  Horiz. % 50.43% 51.32% 81.67% 71.33% 62.72% 96.33% 100.00%
NP to SH 136,224 136,187 219,082 190,627 166,900 256,593 268,237 -10.67%
  YoY % 0.03% -37.84% 14.93% 14.22% -34.96% -4.34% -
  Horiz. % 50.78% 50.77% 81.67% 71.07% 62.22% 95.66% 100.00%
Tax Rate 32.76 % 60.82 % 31.51 % 32.90 % 31.79 % 30.44 % 27.50 % 2.96%
  YoY % -46.14% 93.02% -4.22% 3.49% 4.43% 10.69% -
  Horiz. % 119.13% 221.16% 114.58% 119.64% 115.60% 110.69% 100.00%
Total Cost 1,806,250 2,674,884 2,422,607 2,405,598 2,536,718 2,574,352 2,661,319 -6.25%
  YoY % -32.47% 10.41% 0.71% -5.17% -1.46% -3.27% -
  Horiz. % 67.87% 100.51% 91.03% 90.39% 95.32% 96.73% 100.00%
Net Worth 2,433,253 2,475,941 2,475,941 2,461,720 2,411,839 2,449,976 2,464,963 -0.22%
  YoY % -1.72% 0.00% 0.58% 2.07% -1.56% -0.61% -
  Horiz. % 98.71% 100.45% 100.45% 99.87% 97.84% 99.39% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 164,209 241,902 213,443 128,033 184,291 284,411 284,291 -8.73%
  YoY % -32.12% 13.33% 66.71% -30.53% -35.20% 0.04% -
  Horiz. % 57.76% 85.09% 75.08% 45.04% 64.82% 100.04% 100.00%
Div Payout % 120.54 % 177.63 % 97.43 % 67.16 % 110.42 % 110.84 % 105.99 % 2.17%
  YoY % -32.14% 82.32% 45.07% -39.18% -0.38% 4.58% -
  Horiz. % 113.73% 167.59% 91.92% 63.36% 104.18% 104.58% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,433,253 2,475,941 2,475,941 2,461,720 2,411,839 2,449,976 2,464,963 -0.22%
  YoY % -1.72% 0.00% 0.58% 2.07% -1.56% -0.61% -
  Horiz. % 98.71% 100.45% 100.45% 99.87% 97.84% 99.39% 100.00%
NOSH 1,422,955 1,422,955 1,422,955 1,422,960 1,427,124 1,424,404 1,416,645 0.07%
  YoY % 0.00% 0.00% -0.00% -0.29% 0.19% 0.55% -
  Horiz. % 100.45% 100.45% 100.45% 100.45% 100.74% 100.55% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.04 % 4.95 % 8.38 % 7.45 % 6.29 % 9.22 % 9.25 % -4.44%
  YoY % 42.22% -40.93% 12.48% 18.44% -31.78% -0.32% -
  Horiz. % 76.11% 53.51% 90.59% 80.54% 68.00% 99.68% 100.00%
ROE 5.60 % 5.50 % 8.85 % 7.74 % 6.92 % 10.47 % 10.88 % -10.47%
  YoY % 1.82% -37.85% 14.34% 11.85% -33.91% -3.77% -
  Horiz. % 51.47% 50.55% 81.34% 71.14% 63.60% 96.23% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 136.56 197.77 185.83 182.66 189.68 199.09 207.02 -6.69%
  YoY % -30.95% 6.43% 1.74% -3.70% -4.73% -3.83% -
  Horiz. % 65.96% 95.53% 89.76% 88.23% 91.62% 96.17% 100.00%
EPS 9.57 9.57 15.40 13.40 11.69 18.01 18.93 -10.74%
  YoY % 0.00% -37.86% 14.93% 14.63% -35.09% -4.86% -
  Horiz. % 50.55% 50.55% 81.35% 70.79% 61.75% 95.14% 100.00%
DPS 11.54 17.00 15.00 9.00 13.00 20.00 20.00 -8.75%
  YoY % -32.12% 13.33% 66.67% -30.77% -35.00% 0.00% -
  Horiz. % 57.70% 85.00% 75.00% 45.00% 65.00% 100.00% 100.00%
NAPS 1.7100 1.7400 1.7400 1.7300 1.6900 1.7200 1.7400 -0.29%
  YoY % -1.72% 0.00% 0.58% 2.37% -1.74% -1.15% -
  Horiz. % 98.28% 100.00% 100.00% 99.43% 97.13% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 135.15 195.73 183.92 180.78 188.28 197.24 203.98 -6.62%
  YoY % -30.95% 6.42% 1.74% -3.98% -4.54% -3.30% -
  Horiz. % 66.26% 95.96% 90.17% 88.63% 92.30% 96.70% 100.00%
EPS 9.47 9.47 15.24 13.26 11.61 17.85 18.66 -10.68%
  YoY % 0.00% -37.86% 14.93% 14.21% -34.96% -4.34% -
  Horiz. % 50.75% 50.75% 81.67% 71.06% 62.22% 95.66% 100.00%
DPS 11.42 16.83 14.85 8.91 12.82 19.78 19.77 -8.73%
  YoY % -32.14% 13.33% 66.67% -30.50% -35.19% 0.05% -
  Horiz. % 57.76% 85.13% 75.11% 45.07% 64.85% 100.05% 100.00%
NAPS 1.6924 1.7221 1.7221 1.7122 1.6775 1.7040 1.7145 -0.22%
  YoY % -1.72% 0.00% 0.58% 2.07% -1.56% -0.61% -
  Horiz. % 98.71% 100.44% 100.44% 99.87% 97.84% 99.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.2000 2.6600 2.0900 1.7300 2.3000 2.6500 3.0500 -
P/RPS 1.61 1.35 1.12 0.95 1.21 1.33 1.47 1.53%
  YoY % 19.26% 20.54% 17.89% -21.49% -9.02% -9.52% -
  Horiz. % 109.52% 91.84% 76.19% 64.63% 82.31% 90.48% 100.00%
P/EPS 22.98 27.79 13.57 12.91 19.67 14.71 16.11 6.09%
  YoY % -17.31% 104.79% 5.11% -34.37% 33.72% -8.69% -
  Horiz. % 142.64% 172.50% 84.23% 80.14% 122.10% 91.31% 100.00%
EY 4.35 3.60 7.37 7.74 5.08 6.80 6.21 -5.76%
  YoY % 20.83% -51.15% -4.78% 52.36% -25.29% 9.50% -
  Horiz. % 70.05% 57.97% 118.68% 124.64% 81.80% 109.50% 100.00%
DY 5.25 6.39 7.18 5.20 5.65 7.55 6.56 -3.64%
  YoY % -17.84% -11.00% 38.08% -7.96% -25.17% 15.09% -
  Horiz. % 80.03% 97.41% 109.45% 79.27% 86.13% 115.09% 100.00%
P/NAPS 1.29 1.53 1.20 1.00 1.36 1.54 1.75 -4.95%
  YoY % -15.69% 27.50% 20.00% -26.47% -11.69% -12.00% -
  Horiz. % 73.71% 87.43% 68.57% 57.14% 77.71% 88.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 22/08/19 24/08/18 23/08/17 18/08/16 19/08/15 21/08/14 -
Price 2.1800 2.7800 2.0000 1.7100 2.4700 2.5900 3.0500 -
P/RPS 1.60 1.41 1.08 0.94 1.30 1.30 1.47 1.42%
  YoY % 13.48% 30.56% 14.89% -27.69% 0.00% -11.56% -
  Horiz. % 108.84% 95.92% 73.47% 63.95% 88.44% 88.44% 100.00%
P/EPS 22.77 29.05 12.99 12.76 21.12 14.38 16.11 5.93%
  YoY % -21.62% 123.63% 1.80% -39.58% 46.87% -10.74% -
  Horiz. % 141.34% 180.32% 80.63% 79.21% 131.10% 89.26% 100.00%
EY 4.39 3.44 7.70 7.83 4.73 6.96 6.21 -5.61%
  YoY % 27.62% -55.32% -1.66% 65.54% -32.04% 12.08% -
  Horiz. % 70.69% 55.39% 123.99% 126.09% 76.17% 112.08% 100.00%
DY 5.29 6.12 7.50 5.26 5.26 7.72 6.56 -3.52%
  YoY % -13.56% -18.40% 42.59% 0.00% -31.87% 17.68% -
  Horiz. % 80.64% 93.29% 114.33% 80.18% 80.18% 117.68% 100.00%
P/NAPS 1.27 1.60 1.15 0.99 1.46 1.51 1.75 -5.20%
  YoY % -20.63% 39.13% 16.16% -32.19% -3.31% -13.71% -
  Horiz. % 72.57% 91.43% 65.71% 56.57% 83.43% 86.29% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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