[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

26-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- -1.86%

YoY- 127.9%

Quarter Report

Magnum Berhad-2019 Q4 Results (amended).pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	1,527,737	1,320,196	2,438,176	2,705,685	2,766,337	2,845,298	3,024,984	-36.50%
YoY %	15.72%	-45.85%	-9.89%	-2.19%	-2.78%	-5.94%	-	-
Horiz. %	50.50%	43.64%	80.60%	89.44%	91.45%	94.06%	100.00%	-
PBT	133,440	105,602	310,132	343,207	350,989	384,838	351,116	-47.43%
YoY %	26.36%	-65.95%	-9.64%	-2.22%	-8.80%	9.60%	-	-
Horiz. %	38.00%	30.08%	88.33%	97.75%	99.96%	109.60%	100.00%	-
Tax	-50,410	-41,666	-85,876	-102,064	-103,120	-112,384	-107,328	-39.49%
YoY %	-20.99%	51.48%	15.86%	1.02%	8.24%	-4.71%	-	-
Horiz. %	46.97%	38.82%	80.01%	95.10%	96.08%	104.71%	100.00%	-
NP	83,029	63,936	224,256	241,143	247,869	272,454	243,788	-51.13%
YoY %	29.86%	-71.49%	-7.00%	-2.71%	-9.02%	11.76%	-	-
Horiz. %	34.06%	26.23%	91.99%	98.92%	101.67%	111.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,916	63,856	222,372	238,725	243,249	268,858	240,028	-50.67%
YoY %	29.85%	-71.28%	-6.85%	-1.86%	-9.53%	12.01%	-	-
Horiz. %	34.54%	26.60%	92.64%	99.46%	101.34%	112.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.78%	39.46%	27.69%	29.74%	29.38%	29.20%	30.57%	-
YoY %	-4.26%	42.51%	-6.89%	1.23%	0.62%	-4.48%	-	-
Horiz. %	123.59%	129.08%	90.58%	97.28%	96.11%	95.52%	100.00%	-
Total Cost	1,444,708	1,256,260	2,213,920	2,464,542	2,518,468	2,572,844	2,781,196	-35.30%
YoY %	15.00%	-43.26%	-10.17%	-2.14%	-2.11%	-7.49%	-	-
Horiz. %	51.95%	45.17%	79.60%	88.61%	90.55%	92.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,433,697	2,433,253	2,490,171	2,475,941	2,447,482	2,475,941	2,461,712	-0.75%
YoY %	0.02%	-2.29%	0.57%	1.16%	-1.15%	0.58%	-	-
Horiz. %	98.86%	98.84%	101.16%	100.58%	99.42%	100.58%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	124,104	129,204	142,295	227,672	246,645	256,131	227,672	-33.19%
YoY %	-3.95%	-9.20%	-37.50%	-7.69%	-3.70%	12.50%	-	-
Horiz. %	54.51%	56.75%	62.50%	100.00%	108.33%	112.50%	100.00%	-
Div Payout %	149.67%	202.34%	63.99%	95.37%	101.40%	95.27%	94.85%	-
YoY %	-26.03%	216.21%	-32.90%	-5.95%	6.43%	0.44%	-	-
Horiz. %	157.80%	213.33%	67.46%	100.55%	106.91%	100.44%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	2,433,697	2,433,253	2,490,171	2,475,941	2,447,482	2,475,941	2,461,712	-0.75%
YoY %	0.02%	-2.29%	0.57%	1.16%	-1.15%	0.58%	-	-
Horiz. %	98.86%	98.84%	101.16%	100.58%	99.42%	100.58%	100.00%	-
NOSH	1,437,749	1,437,749	1,437,749	1,437,749	1,437,749	1,437,749	1,437,749	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	5.43%	4.84%	9.20%	8.91%	8.96%	9.58%	8.06%	-
YoY %	12.19%	-47.39%	3.25%	-0.56%	-6.47%	18.86%	-	-
Horiz. %	67.37%	60.05%	114.14%	110.55%	111.17%	118.86%	100.00%	-
ROE	3.41%	2.62%	8.93%	9.64%	9.94%	10.86%	9.75%	-
YoY %	30.15%	-70.66%	-7.37%	-3.02%	-8.47%	11.38%	-	-
Horiz. %	34.97%	26.87%	91.59%	98.87%	101.95%	111.38%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	107.34	92.78	171.35	190.15	194.41	199.96	212.58	-36.51%
YoY %	15.69%	-45.85%	-9.89%	-2.19%	-2.78%	-5.94%	-	-
Horiz. %	50.49%	43.64%	80.60%	89.45%	91.45%	94.06%	100.00%	-
EPS	5.83	4.48	15.64	16.78	17.09	18.90	16.88	-50.67%
YoY %	30.13%	-71.36%	-6.79%	-1.81%	-9.58%	11.97%	-	-
Horiz. %	34.54%	26.54%	92.65%	99.41%	101.24%	111.97%	100.00%	-
DPS	8.72	9.08	10.00	16.00	17.33	18.00	16.00	-33.20%
YoY %	-3.96%	-9.20%	-37.50%	-7.67%	-3.72%	12.50%	-	-
Horiz. %	54.50%	56.75%	62.50%	100.00%	108.31%	112.50%	100.00%	-
NAPS	1.71	1.71	1.75	1.74	1.72	1.74	1.73	-0.77%
YoY %	0.00%	-2.29%	0.57%	1.16%	-1.15%	0.58%	-	-
Horiz. %	98.84%	98.84%	101.16%	100.58%	99.42%	100.58%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	106.30	91.86	169.65	188.26	192.48	197.98	210.48	-36.50%
YoY %	15.72%	-45.85%	-9.89%	-2.19%	-2.78%	-5.94%	-	-
Horiz. %	50.50%	43.64%	80.60%	89.44%	91.45%	94.06%	100.00%	-
EPS	5.77	4.44	15.47	16.61	16.93	18.71	16.70	-50.66%
YoY %	29.95%	-71.30%	-6.86%	-1.89%	-9.51%	12.04%	-	-
Horiz. %	34.55%	26.59%	92.63%	99.46%	101.38%	112.04%	100.00%	-
DPS	8.64	8.99	9.90	15.84	17.16	17.82	15.84	-33.16%
YoY %	-3.89%	-9.19%	-37.50%	-7.69%	-3.70%	12.50%	-	-
Horiz. %	54.55%	56.76%	62.50%	100.00%	108.33%	112.50%	100.00%	-
NAPS	1.6934	1.6931	1.7327	1.7228	1.703	1.7228	1.7129	-0.75%
YoY %	0.02%	-2.29%	0.57%	1.16%	-1.15%	0.58%	-	-
Horiz. %	98.86%	98.84%	101.16%	100.58%	99.42%	100.58%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.10	2.20	1.90	2.57	2.83	2.66	2.38	-
P/RPS	1.96	2.37	1.11	1.35	1.46	1.33	1.12	45.07%
YoY %	-17.30%	113.51%	-17.78%	-7.53%	9.77%	18.75%	-	-
Horiz. %	175.00%	211.61%	99.11%	120.54%	130.36%	118.75%	100.00%	-
P/EPS	36.05	49.02	12.16	15.32	16.55	14.08	14.11	86.57%
YoY %	-26.46%	303.12%	-20.63%	-7.43%	17.54%	-0.21%	-	-
Horiz. %	255.49%	347.41%	86.18%	108.58%	117.29%	99.79%	100.00%	-
EY	2.77	2.04	8.22	6.53	6.04	7.10	7.09	-46.46%
YoY %	35.78%	-75.18%	25.88%	8.11%	-14.93%	0.14%	-	-
Horiz. %	39.07%	28.77%	115.94%	92.10%	85.19%	100.14%	100.00%	-
DY	4.15	4.13	5.26	6.23	6.12	6.77	6.72	-27.41%
YoY %	0.48%	-21.48%	-15.57%	1.80%	-9.60%	0.74%	-	-
Horiz. %	61.76%	61.46%	78.27%	92.71%	91.07%	100.74%	100.00%	-
P/NAPS	1.23	1.29	1.09	1.48	1.65	1.53	1.38	-7.36%
YoY %	-4.65%	18.35%	-26.35%	-10.30%	7.84%	10.87%	-	-
Horiz. %	89.13%	93.48%	78.99%	107.25%	119.57%	110.87%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	26/08/20	22/05/20	26/02/20	19/11/19	22/08/19	28/05/19	-
Price	2.20	2.18	2.18	2.53	2.75	2.78	2.31	-
P/RPS	2.05	2.35	1.27	1.33	1.41	1.39	1.09	52.18%
YoY %	-12.77%	85.04%	-4.51%	-5.67%	1.44%	27.52%	-	-
Horiz. %	188.07%	215.60%	116.51%	122.02%	129.36%	127.52%	100.00%	-
P/EPS	37.76	48.58	13.95	15.08	16.09	14.71	13.69	96.31%
YoY %	-22.27%	248.24%	-7.49%	-6.28%	9.38%	7.45%	-	-
Horiz. %	275.82%	354.86%	101.90%	110.15%	117.53%	107.45%	100.00%	-
EY	2.65	2.06	7.17	6.63	6.22	6.80	7.30	-49.01%
YoY %	28.64%	-71.27%	8.14%	6.59%	-8.53%	-6.85%	-	-
Horiz. %	36.30%	28.22%	98.22%	90.82%	85.21%	93.15%	100.00%	-
DY	3.96	4.17	4.59	6.32	6.30	6.47	6.93	-31.06%
YoY %	-5.04%	-9.15%	-27.37%	0.32%	-2.63%	-6.64%	-	-
Horiz. %	57.14%	60.17%	66.23%	91.20%	90.91%	93.36%	100.00%	-
P/NAPS	1.29	1.27	1.25	1.45	1.60	1.60	1.34	-2.49%
YoY %	1.57%	1.60%	-13.79%	-9.38%	0.00%	19.40%	-	-
Horiz. %	96.27%	94.78%	93.28%	108.21%	119.40%	119.40%	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