[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

24-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 7.12%

YoY- -22.73%

Quarter Report

Magnum Berhad - 2016 Q3 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	2,635,334	2,788,336	2,659,344	2,700,706	2,756,680	3,010,252	2,767,010	-3.20%
YoY %	-5.49%	4.85%	-1.53%	-2.03%	-8.42%	8.79%	-	-
Horiz. %	95.24%	100.77%	96.11%	97.60%	99.63%	108.79%	100.00%	-
PBT	266,848	184,068	284,490	279,944	262,928	389,776	334,582	-14.01%
YoY %	44.97%	-35.30%	1.62%	6.47%	-32.54%	16.50%	-	-
Horiz. %	79.76%	55.01%	85.03%	83.67%	78.58%	116.50%	100.00%	-
Tax	-82,560	-58,576	-91,568	-82,205	-77,802	-110,380	-101,349	-12.78%
YoY %	-40.95%	36.03%	-11.39%	-5.66%	29.51%	-8.91%	-	-
Horiz. %	81.46%	57.80%	90.35%	81.11%	76.77%	108.91%	100.00%	-
NP	184,288	125,492	192,922	197,738	185,126	279,396	233,233	-14.54%
YoY %	46.85%	-34.95%	-2.44%	6.81%	-33.74%	19.79%	-	-
Horiz. %	79.01%	53.81%	82.72%	84.78%	79.37%	119.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,058	122,280	189,656	194,265	181,350	275,360	228,101	-14.28%
YoY %	48.07%	-35.53%	-2.37%	7.12%	-34.14%	20.72%	-	-
Horiz. %	79.38%	53.61%	83.15%	85.17%	79.50%	120.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.94%	31.82%	32.19%	29.36%	29.59%	28.32%	30.29%	-
YoY %	-2.77%	-1.15%	9.64%	-0.78%	4.48%	-6.50%	-	-
Horiz. %	102.15%	105.05%	106.27%	96.93%	97.69%	93.50%	100.00%	-
Total Cost	2,451,046	2,662,844	2,466,422	2,502,968	2,571,554	2,730,856	2,533,777	-2.19%
YoY %	-7.95%	7.96%	-1.46%	-2.67%	-5.83%	7.78%	-	-
Horiz. %	96.73%	105.09%	97.34%	98.78%	101.49%	107.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,461,720	2,404,810	2,419,125	2,418,831	2,405,663	2,432,157	2,423,573	1.04%
YoY %	2.37%	-0.59%	0.01%	0.55%	-1.09%	0.35%	-	-
Horiz. %	101.57%	99.23%	99.82%	99.80%	99.26%	100.35%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	85,377	-	184,991	189,712	199,285	227,570	228,101	-48.09%
YoY %	0.00%	-	-2.49%	-4.80%	-12.43%	-0.23%	-	-
Horiz. %	37.43%	-	81.10%	83.17%	87.37%	99.77%	100.00%	-
Div Payout %	47.15%	-	97.54%	97.66%	109.89%	82.64%	100.00%	-
YoY %	0.00%	-	-0.12%	-11.13%	32.97%	-17.36%	-	-
Horiz. %	47.15%	-	97.54%	97.66%	109.89%	82.64%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	2,461,720	2,404,810	2,419,125	2,418,831	2,405,663	2,432,157	2,423,573	1.04%
YoY %	2.37%	-0.59%	0.01%	0.55%	-1.09%	0.35%	-	-
Horiz. %	101.57%	99.23%	99.82%	99.80%	99.26%	100.35%	100.00%	-
NOSH	1,437,749	1,437,749	1,437,749	1,422,841	1,423,469	1,422,314	1,425,631	0.56%
YoY %	0.00%	0.00%	1.05%	-0.04%	0.08%	-0.23%	-	-
Horiz. %	100.85%	100.85%	100.85%	99.80%	99.85%	99.77%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	6.99%	4.50%	7.25%	7.32%	6.72%	9.28%	8.43%	-
YoY %	55.33%	-37.93%	-0.96%	8.93%	-27.59%	10.08%	-	-
Horiz. %	82.92%	53.38%	86.00%	86.83%	79.72%	110.08%	100.00%	-
ROE	7.35%	5.08%	7.84%	8.03%	7.54%	11.32%	9.41%	-
YoY %	44.69%	-35.20%	-2.37%	6.50%	-33.39%	20.30%	-	-
Horiz. %	78.11%	53.99%	83.32%	85.33%	80.13%	120.30%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	185.20	195.95	186.88	189.81	193.66	211.64	194.09	-3.08%
YoY %	-5.49%	4.85%	-1.54%	-1.99%	-8.50%	9.04%	-	-
Horiz. %	95.42%	100.96%	96.29%	97.79%	99.78%	109.04%	100.00%	-
EPS	12.72	8.60	13.33	13.65	12.74	19.36	16.00	-14.19%
YoY %	47.91%	-35.48%	-2.34%	7.14%	-34.19%	21.00%	-	-
Horiz. %	79.50%	53.75%	83.31%	85.31%	79.62%	121.00%	100.00%	-
DPS	6.00	0.00	13.00	13.33	14.00	16.00	16.00	-48.02%
YoY %	0.00%	0.00%	-2.48%	-4.79%	-12.50%	0.00%	-	-
Horiz. %	37.50%	0.00%	81.25%	83.31%	87.50%	100.00%	100.00%	-
NAPS	1.73	1.69	1.70	1.70	1.69	1.71	1.70	1.17%
YoY %	2.37%	-0.59%	0.00%	0.59%	-1.17%	0.59%	-	-
Horiz. %	101.76%	99.41%	100.00%	100.00%	99.41%	100.59%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,421,808
RPS	183.37	194.01	185.04	187.92	191.81	209.46	192.53	-3.20%
YoY %	-5.48%	4.85%	-1.53%	-2.03%	-8.43%	8.79%	-	-
Horiz. %	95.24%	100.77%	96.11%	97.61%	99.63%	108.79%	100.00%	-
EPS	12.60	8.51	13.20	13.52	12.62	19.16	15.87	-14.26%
YoY %	48.06%	-35.53%	-2.37%	7.13%	-34.13%	20.73%	-	-
Horiz. %	79.40%	53.62%	83.18%	85.19%	79.52%	120.73%	100.00%	-
DPS	5.94	0.00	12.87	13.20	13.87	15.83	15.87	-48.09%
YoY %	0.00%	0.00%	-2.50%	-4.83%	-12.38%	-0.25%	-	-
Horiz. %	37.43%	0.00%	81.10%	83.18%	87.40%	99.75%	100.00%	-
NAPS	1.7129	1.6733	1.6832	1.683	1.6739	1.6923	1.6863	1.04%
YoY %	2.37%	-0.59%	0.01%	0.54%	-1.09%	0.36%	-	-
Horiz. %	101.58%	99.23%	99.82%	99.80%	99.26%	100.36%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	1.73	2.13	2.17	2.26	2.30	2.47	2.51	-
P/RPS	0.93	1.09	1.16	1.19	1.19	1.17	1.29	-19.61%
YoY %	-14.68%	-6.03%	-2.52%	0.00%	1.71%	-9.30%	-	-
Horiz. %	72.09%	84.50%	89.92%	92.25%	92.25%	90.70%	100.00%	-
P/EPS	13.60	24.79	16.28	16.55	18.05	12.76	15.69	-9.09%
YoY %	-45.14%	52.27%	-1.63%	-8.31%	41.46%	-18.67%	-	-
Horiz. %	86.68%	158.00%	103.76%	105.48%	115.04%	81.33%	100.00%	-
EY	7.35	4.03	6.14	6.04	5.54	7.84	6.37	10.01%
YoY %	82.38%	-34.36%	1.66%	9.03%	-29.34%	23.08%	-	-
Horiz. %	115.38%	63.27%	96.39%	94.82%	86.97%	123.08%	100.00%	-
DY	3.47	0.00	5.99	5.90	6.09	6.48	6.37	-33.32%
YoY %	0.00%	0.00%	1.53%	-3.12%	-6.02%	1.73%	-	-
Horiz. %	54.47%	0.00%	94.03%	92.62%	95.60%	101.73%	100.00%	-
P/NAPS	1.00	1.26	1.28	1.33	1.36	1.44	1.48	-23.01%
YoY %	-20.63%	-1.56%	-3.76%	-2.21%	-5.56%	-2.70%	-	-
Horiz. %	67.57%	85.14%	86.49%	89.86%	91.89%	97.30%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	19/05/17	23/02/17	24/11/16	18/08/16	26/05/16	25/02/16	-
Price	1.71	2.10	2.19	2.29	2.47	2.34	2.55	-
P/RPS	0.92	1.07	1.17	1.21	1.28	1.11	1.31	-21.00%
YoY %	-14.02%	-8.55%	-3.31%	-5.47%	15.32%	-15.27%	-	-
Horiz. %	70.23%	81.68%	89.31%	92.37%	97.71%	84.73%	100.00%	-
P/EPS	13.44	24.44	16.43	16.77	19.39	12.09	15.94	-10.75%
YoY %	-45.01%	48.75%	-2.03%	-13.51%	60.38%	-24.15%	-	-
Horiz. %	84.32%	153.32%	103.07%	105.21%	121.64%	75.85%	100.00%	-
EY	7.44	4.09	6.09	5.96	5.16	8.27	6.27	12.09%
YoY %	81.91%	-32.84%	2.18%	15.50%	-37.61%	31.90%	-	-
Horiz. %	118.66%	65.23%	97.13%	95.06%	82.30%	131.90%	100.00%	-
DY	3.51	0.00	5.94	5.82	5.67	6.84	6.27	-32.09%
YoY %	0.00%	0.00%	2.06%	2.65%	-17.11%	9.09%	-	-
Horiz. %	55.98%	0.00%	94.74%	92.82%	90.43%	109.09%	100.00%	-
P/NAPS	0.99	1.24	1.29	1.35	1.46	1.37	1.50	-24.21%
YoY %	-20.16%	-3.88%	-4.44%	-7.53%	6.57%	-8.67%	-	-
Horiz. %	66.00%	82.67%	86.00%	90.00%	97.33%	91.33%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos