[MAGNUM] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

21-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- 6.35%

YoY- 79.71%

Quarter Report

Magnum Berhad - 2018 Q1 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	2,704,254	2,639,798	2,625,480	2,849,408	2,649,207	2,632,161	2,635,334	1.73%
YoY %	2.44%	0.55%	-7.86%	7.56%	0.65%	-0.12%	-	-
Horiz. %	102.62%	100.17%	99.63%	108.12%	100.53%	99.88%	100.00%	-
PBT	313,334	277,850	300,626	319,740	306,776	293,745	266,848	11.26%
YoY %	12.77%	-7.58%	-5.98%	4.23%	4.44%	10.08%	-	-
Horiz. %	117.42%	104.12%	112.66%	119.82%	114.96%	110.08%	100.00%	-
Tax	-205,922	-231,736	-91,906	-96,800	-97,319	-85,578	-82,560	83.61%
YoY %	11.14%	-152.14%	5.06%	0.53%	-13.72%	-3.66%	-	-
Horiz. %	249.42%	280.69%	111.32%	117.25%	117.88%	103.66%	100.00%	-
NP	107,412	46,114	208,720	222,940	209,457	208,166	184,288	-30.15%
YoY %	132.93%	-77.91%	-6.38%	6.44%	0.62%	12.96%	-	-
Horiz. %	58.28%	25.02%	113.26%	120.97%	113.66%	112.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,749	43,309	205,982	219,748	206,620	205,082	181,058	-30.49%
YoY %	141.86%	-78.97%	-6.26%	6.35%	0.75%	13.27%	-	-
Horiz. %	57.85%	23.92%	113.77%	121.37%	114.12%	113.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	65.72%	83.40%	30.57%	30.27%	31.72%	29.13%	30.94%	-
YoY %	-21.20%	172.82%	0.99%	-4.57%	8.89%	-5.85%	-	-
Horiz. %	212.41%	269.55%	98.80%	97.83%	102.52%	94.15%	100.00%	-
Total Cost	2,596,842	2,593,684	2,416,760	2,626,468	2,439,750	2,423,994	2,451,046	3.91%
YoY %	0.12%	7.32%	-7.98%	7.65%	0.65%	-1.10%	-	-
Horiz. %	105.95%	105.82%	98.60%	107.16%	99.54%	98.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,376,334	2,362,105	2,475,941	2,475,941	2,475,950	2,490,183	2,461,720	-2.31%
YoY %	0.60%	-4.60%	0.00%	-0.00%	-0.57%	1.16%	-	-
Horiz. %	96.53%	95.95%	100.58%	100.58%	100.58%	101.16%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	213,443	208,700	199,213	227,672	156,525	132,809	85,377	83.89%
YoY %	2.27%	4.76%	-12.50%	45.45%	17.86%	55.56%	-	-
Horiz. %	250.00%	244.45%	233.33%	266.67%	183.33%	155.56%	100.00%	-
Div Payout %	203.77%	481.88%	96.71%	103.61%	75.76%	64.76%	47.15%	-
YoY %	-57.71%	398.27%	-6.66%	36.76%	16.99%	37.35%	-	-
Horiz. %	432.17%	1,022.01%	205.11%	219.75%	160.68%	137.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	2,376,334	2,362,105	2,475,941	2,475,941	2,475,950	2,490,183	2,461,720	-2.31%
YoY %	0.60%	-4.60%	0.00%	-0.00%	-0.57%	1.16%	-	-
Horiz. %	96.53%	95.95%	100.58%	100.58%	100.58%	101.16%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	3.97%	1.75%	7.95%	7.82%	7.91%	7.91%	6.99%	-
YoY %	126.86%	-77.99%	1.66%	-1.14%	0.00%	13.16%	-	-
Horiz. %	56.80%	25.04%	113.73%	111.87%	113.16%	113.16%	100.00%	-
ROE	4.41%	1.83%	8.32%	8.88%	8.35%	8.24%	7.35%	-
YoY %	140.98%	-78.00%	-6.31%	6.35%	1.33%	12.11%	-	-
Horiz. %	60.00%	24.90%	113.20%	120.82%	113.61%	112.11%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	190.04	185.52	184.51	200.25	186.18	184.98	185.20	1.72%
YoY %	2.44%	0.55%	-7.86%	7.56%	0.65%	-0.12%	-	-
Horiz. %	102.61%	100.17%	99.63%	108.13%	100.53%	99.88%	100.00%	-
EPS	7.36	3.04	14.48	15.44	14.52	14.41	12.72	-30.49%
YoY %	142.11%	-79.01%	-6.22%	6.34%	0.76%	13.29%	-	-
Horiz. %	57.86%	23.90%	113.84%	121.38%	114.15%	113.29%	100.00%	-
DPS	15.00	14.67	14.00	16.00	11.00	9.33	6.00	83.89%
YoY %	2.25%	4.79%	-12.50%	45.45%	17.90%	55.50%	-	-
Horiz. %	250.00%	244.50%	233.33%	266.67%	183.33%	155.50%	100.00%	-
NAPS	1.67	1.66	1.74	1.74	1.74	1.75	1.73	-2.31%
YoY %	0.60%	-4.60%	0.00%	0.00%	-0.57%	1.16%	-	-
Horiz. %	96.53%	95.95%	100.58%	100.58%	100.58%	101.16%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	188.16	183.68	182.68	198.26	184.33	183.15	183.37	1.72%
YoY %	2.44%	0.55%	-7.86%	7.56%	0.64%	-0.12%	-	-
Horiz. %	102.61%	100.17%	99.62%	108.12%	100.52%	99.88%	100.00%	-
EPS	7.29	3.01	14.33	15.29	14.38	14.27	12.60	-30.49%
YoY %	142.19%	-79.00%	-6.28%	6.33%	0.77%	13.25%	-	-
Horiz. %	57.86%	23.89%	113.73%	121.35%	114.13%	113.25%	100.00%	-
DPS	14.85	14.52	13.86	15.84	10.89	9.24	5.94	83.89%
YoY %	2.27%	4.76%	-12.50%	45.45%	17.86%	55.56%	-	-
Horiz. %	250.00%	244.44%	233.33%	266.67%	183.33%	155.56%	100.00%	-
NAPS	1.6535	1.6436	1.7228	1.7228	1.7228	1.7327	1.7129	-2.31%
YoY %	0.60%	-4.60%	0.00%	0.00%	-0.57%	1.16%	-	-
Horiz. %	96.53%	95.95%	100.58%	100.58%	100.58%	101.16%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.95	1.92	2.09	1.83	1.74	1.81	1.73	-
P/RPS	1.03	1.03	1.13	0.91	0.93	0.98	0.93	7.02%
YoY %	0.00%	-8.85%	24.18%	-2.15%	-5.10%	5.38%	-	-
Horiz. %	110.75%	110.75%	121.51%	97.85%	100.00%	105.38%	100.00%	-
P/EPS	26.49	63.08	14.44	11.85	11.98	12.56	13.60	55.77%
YoY %	-58.01%	336.84%	21.86%	-1.09%	-4.62%	-7.65%	-	-
Horiz. %	194.78%	463.82%	106.18%	87.13%	88.09%	92.35%	100.00%	-
EY	3.78	1.59	6.93	8.44	8.35	7.96	7.35	-35.73%
YoY %	137.74%	-77.06%	-17.89%	1.08%	4.90%	8.30%	-	-
Horiz. %	51.43%	21.63%	94.29%	114.83%	113.61%	108.30%	100.00%	-
DY	7.69	7.64	6.70	8.74	6.32	5.16	3.47	69.73%
YoY %	0.65%	14.03%	-23.34%	38.29%	22.48%	48.70%	-	-
Horiz. %	221.61%	220.17%	193.08%	251.87%	182.13%	148.70%	100.00%	-
P/NAPS	1.17	1.16	1.20	1.05	1.00	1.03	1.00	11.00%
YoY %	0.86%	-3.33%	14.29%	5.00%	-2.91%	3.00%	-	-
Horiz. %	117.00%	116.00%	120.00%	105.00%	100.00%	103.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	21/02/19	27/11/18	24/08/18	21/05/18	27/02/18	29/11/17	23/08/17	-
Price	2.32	2.02	2.00	2.12	1.98	1.71	1.71	-
P/RPS	1.22	1.09	1.08	1.06	1.06	0.92	0.92	20.64%
YoY %	11.93%	0.93%	1.89%	0.00%	15.22%	0.00%	-	-
Horiz. %	132.61%	118.48%	117.39%	115.22%	115.22%	100.00%	100.00%	-
P/EPS	31.52	66.37	13.82	13.73	13.64	11.86	13.44	76.24%
YoY %	-52.51%	380.25%	0.66%	0.66%	15.01%	-11.76%	-	-
Horiz. %	234.52%	493.82%	102.83%	102.16%	101.49%	88.24%	100.00%	-
EY	3.17	1.51	7.24	7.28	7.33	8.43	7.44	-43.28%
YoY %	109.93%	-79.14%	-0.55%	-0.68%	-13.05%	13.31%	-	-
Horiz. %	42.61%	20.30%	97.31%	97.85%	98.52%	113.31%	100.00%	-
DY	6.47	7.26	7.00	7.55	5.56	5.46	3.51	50.16%
YoY %	-10.88%	3.71%	-7.28%	35.79%	1.83%	55.56%	-	-
Horiz. %	184.33%	206.84%	199.43%	215.10%	158.40%	155.56%	100.00%	-
P/NAPS	1.39	1.22	1.15	1.22	1.14	0.98	0.99	25.30%
YoY %	13.93%	6.09%	-5.74%	7.02%	16.33%	-1.01%	-	-
Horiz. %	140.40%	123.23%	116.16%	123.23%	115.15%	98.99%	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