[MAGNUM] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

22-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -6.85%

YoY- -7.36%

Quarter Report

Magnum Berhad - 2020 Q1 Financial Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Annualized Quarter Result
Revenue	1,673,153	1,527,737	1,320,196	2,438,176	2,705,685	2,766,337	2,845,298	-29.69%
YoY %	9.52%	15.72%	-45.85%	-9.89%	-2.19%	-2.78%	-	-
Horiz. %	58.80%	53.69%	46.40%	85.69%	95.09%	97.22%	100.00%	-
PBT	143,998	133,440	105,602	310,132	343,207	350,989	384,838	-47.91%
YoY %	7.91%	26.36%	-65.95%	-9.64%	-2.22%	-8.80%	-	-
Horiz. %	37.42%	34.67%	27.44%	80.59%	89.18%	91.20%	100.00%	-
Tax	-122,445	-50,410	-41,666	-85,876	-102,064	-103,120	-112,384	5.85%
YoY %	-142.90%	-20.99%	51.48%	15.86%	1.02%	8.24%	-	-
Horiz. %	108.95%	44.86%	37.07%	76.41%	90.82%	91.76%	100.00%	-
NP	21,553	83,029	63,936	224,256	241,143	247,869	272,454	-81.42%
YoY %	-74.04%	29.86%	-71.49%	-7.00%	-2.71%	-9.02%	-	-
Horiz. %	7.91%	30.47%	23.47%	82.31%	88.51%	90.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,334	82,916	63,856	222,372	238,725	243,249	268,858	-81.39%
YoY %	-74.27%	29.85%	-71.28%	-6.85%	-1.86%	-9.53%	-	-
Horiz. %	7.94%	30.84%	23.75%	82.71%	88.79%	90.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	85.03%	37.78%	39.46%	27.69%	29.74%	29.38%	29.20%	-
YoY %	125.07%	-4.26%	42.51%	-6.89%	1.23%	0.62%	-	-
Horiz. %	291.20%	129.38%	135.14%	94.83%	101.85%	100.62%	100.00%	-
Total Cost	1,651,600	1,444,708	1,256,260	2,213,920	2,464,542	2,518,468	2,572,844	-25.48%
YoY %	14.32%	15.00%	-43.26%	-10.17%	-2.14%	-2.11%	-	-
Horiz. %	64.19%	56.15%	48.83%	86.05%	95.79%	97.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,368,363	2,433,697	2,433,253	2,490,171	2,475,941	2,447,482	2,475,941	-2.90%
YoY %	-2.68%	0.02%	-2.29%	0.57%	1.16%	-1.15%	-	-
Horiz. %	95.66%	98.29%	98.28%	100.57%	100.00%	98.85%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	121,842	124,104	129,204	142,295	227,672	246,645	256,131	-38.92%
YoY %	-1.82%	-3.95%	-9.20%	-37.50%	-7.69%	-3.70%	-	-
Horiz. %	47.57%	48.45%	50.44%	55.56%	88.89%	96.30%	100.00%	-
Div Payout %	571.12%	149.67%	202.34%	63.99%	95.37%	101.40%	95.27%	-
YoY %	281.59%	-26.03%	216.21%	-32.90%	-5.95%	6.43%	-	-
Horiz. %	599.48%	157.10%	212.39%	67.17%	100.10%	106.43%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	2,368,363	2,433,697	2,433,253	2,490,171	2,475,941	2,447,482	2,475,941	-2.90%
YoY %	-2.68%	0.02%	-2.29%	0.57%	1.16%	-1.15%	-	-
Horiz. %	95.66%	98.29%	98.28%	100.57%	100.00%	98.85%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	1.29%	5.43%	4.84%	9.20%	8.91%	8.96%	9.58%	-
YoY %	-76.24%	12.19%	-47.39%	3.25%	-0.56%	-6.47%	-	-
Horiz. %	13.47%	56.68%	50.52%	96.03%	93.01%	93.53%	100.00%	-
ROE	0.90%	3.41%	2.62%	8.93%	9.64%	9.94%	10.86%	-
YoY %	-73.61%	30.15%	-70.66%	-7.37%	-3.02%	-8.47%	-	-
Horiz. %	8.29%	31.40%	24.13%	82.23%	88.77%	91.53%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	117.27	107.34	92.78	171.35	190.15	194.41	199.96	-29.82%
YoY %	9.25%	15.69%	-45.85%	-9.89%	-2.19%	-2.78%	-	-
Horiz. %	58.65%	53.68%	46.40%	85.69%	95.09%	97.22%	100.00%	-
EPS	1.50	5.83	4.48	15.64	16.78	17.09	18.90	-81.38%
YoY %	-74.27%	30.13%	-71.36%	-6.79%	-1.81%	-9.58%	-	-
Horiz. %	7.94%	30.85%	23.70%	82.75%	88.78%	90.42%	100.00%	-
DPS	8.54	8.72	9.08	10.00	16.00	17.33	18.00	-39.03%
YoY %	-2.06%	-3.96%	-9.20%	-37.50%	-7.67%	-3.72%	-	-
Horiz. %	47.44%	48.44%	50.44%	55.56%	88.89%	96.28%	100.00%	-
NAPS	1.66	1.71	1.71	1.75	1.74	1.72	1.74	-3.07%
YoY %	-2.92%	0.00%	-2.29%	0.57%	1.16%	-1.15%	-	-
Horiz. %	95.40%	98.28%	98.28%	100.57%	100.00%	98.85%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	116.42	106.30	91.86	169.65	188.26	192.48	197.98	-29.69%
YoY %	9.52%	15.72%	-45.85%	-9.89%	-2.19%	-2.78%	-	-
Horiz. %	58.80%	53.69%	46.40%	85.69%	95.09%	97.22%	100.00%	-
EPS	1.48	5.77	4.44	15.47	16.61	16.93	18.71	-81.43%
YoY %	-74.35%	29.95%	-71.30%	-6.86%	-1.89%	-9.51%	-	-
Horiz. %	7.91%	30.84%	23.73%	82.68%	88.78%	90.49%	100.00%	-
DPS	8.48	8.64	8.99	9.90	15.84	17.16	17.82	-38.91%
YoY %	-1.85%	-3.89%	-9.19%	-37.50%	-7.69%	-3.70%	-	-
Horiz. %	47.59%	48.48%	50.45%	55.56%	88.89%	96.30%	100.00%	-
NAPS	1.6479	1.6934	1.6931	1.7327	1.7228	1.703	1.7228	-2.90%
YoY %	-2.69%	0.02%	-2.29%	0.57%	1.16%	-1.15%	-	-
Horiz. %	95.65%	98.29%	98.28%	100.57%	100.00%	98.85%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	2.28	2.10	2.20	1.90	2.57	2.83	2.66	-
P/RPS	1.94	1.96	2.37	1.11	1.35	1.46	1.33	28.47%
YoY %	-1.02%	-17.30%	113.51%	-17.78%	-7.53%	9.77%	-	-
Horiz. %	145.86%	147.37%	178.20%	83.46%	101.50%	109.77%	100.00%	-
P/EPS	152.48	36.05	49.02	12.16	15.32	16.55	14.08	385.96%
YoY %	322.97%	-26.46%	303.12%	-20.63%	-7.43%	17.54%	-	-
Horiz. %	1,082.95%	256.04%	348.15%	86.36%	108.81%	117.54%	100.00%	-
EY	0.66	2.77	2.04	8.22	6.53	6.04	7.10	-79.33%
YoY %	-76.17%	35.78%	-75.18%	25.88%	8.11%	-14.93%	-	-
Horiz. %	9.30%	39.01%	28.73%	115.77%	91.97%	85.07%	100.00%	-
DY	3.75	4.15	4.13	5.26	6.23	6.12	6.77	-32.43%
YoY %	-9.64%	0.48%	-21.48%	-15.57%	1.80%	-9.60%	-	-
Horiz. %	55.39%	61.30%	61.00%	77.70%	92.02%	90.40%	100.00%	-
P/NAPS	1.37	1.23	1.29	1.09	1.48	1.65	1.53	-7.06%
YoY %	11.38%	-4.65%	18.35%	-26.35%	-10.30%	7.84%	-	-
Horiz. %	89.54%	80.39%	84.31%	71.24%	96.73%	107.84%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	26/11/20	26/08/20	22/05/20	26/02/20	19/11/19	22/08/19	-
Price	2.24	2.20	2.18	2.18	2.53	2.75	2.78	-
P/RPS	1.91	2.05	2.35	1.27	1.33	1.41	1.39	23.47%
YoY %	-6.83%	-12.77%	85.04%	-4.51%	-5.67%	1.44%	-	-
Horiz. %	137.41%	147.48%	169.06%	91.37%	95.68%	101.44%	100.00%	-
P/EPS	149.80	37.76	48.58	13.95	15.08	16.09	14.71	366.52%
YoY %	296.72%	-22.27%	248.24%	-7.49%	-6.28%	9.38%	-	-
Horiz. %	1,018.35%	256.70%	330.25%	94.83%	102.52%	109.38%	100.00%	-
EY	0.67	2.65	2.06	7.17	6.63	6.22	6.80	-78.51%
YoY %	-74.72%	28.64%	-71.27%	8.14%	6.59%	-8.53%	-	-
Horiz. %	9.85%	38.97%	30.29%	105.44%	97.50%	91.47%	100.00%	-
DY	3.81	3.96	4.17	4.59	6.32	6.30	6.47	-29.63%
YoY %	-3.79%	-5.04%	-9.15%	-27.37%	0.32%	-2.63%	-	-
Horiz. %	58.89%	61.21%	64.45%	70.94%	97.68%	97.37%	100.00%	-
P/NAPS	1.35	1.29	1.27	1.25	1.45	1.60	1.60	-10.66%
YoY %	4.65%	1.57%	1.60%	-13.79%	-9.38%	0.00%	-	-
Horiz. %	84.38%	80.62%	79.38%	78.12%	90.62%	100.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 11 June 2024

MQ Trader

MQ Trading Signals

2024-06-11 16:00:00

ADX

Hourly

SELL

2024-06-11 15:55:00

EMA 5

5 Mins

SELL

2024-06-11 15:50:00

EMA 5

10 Mins

SELL

2024-06-11 15:35:00

EMA 5

5 Mins

BUY

2024-06-11 15:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

497

HLIND

HONG LEONG INDUSTRIES BHD

293

MPI

MALAYSIAN PACIFIC INDUSTRIES

292

SNS

SNS NETWORK TECHNOLOGY BERHAD

279

PTRANS

PERAK TRANSIT BERHAD

267

YTLPOWR

YTL POWER INTERNATIONAL BHD

237

DNEX

DAGANG NEXCHANGE BERHAD

221

NOTION

NOTION VTEC BHD

220

GENTING

GENTING BHD

220

Daily Stocks

0.105

+0.01

235,486,400

JCY

0.795

+0.13

179,473,500

SNS

0.755

+0.105

150,945,100

YNHPROP

0.795

+0.125

146,896,900

HSI-CV7

0.115

+0.005

142,030,300

INIX-OR

0.02

0.00

141,839,900

EKOVEST

0.485

+0.02

126,125,400

TALAMT

0.02

+0.005

123,497,500

HSI-HU8

0.12

0.00

108,947,100

SMART

0.54

+0.08

88,116,100

More active Stocks

VITROX

4.85

+0.60

2,874,200

DLADY

38.00

+0.48

35,100

SUNCON

3.74

+0.43

20,122,900

SAM

6.74

+0.31

1,510,100

6.59

+0.30

32,179,600

GAMUDA

6.40

+0.28

21,310,600

VSTECS

4.29

+0.22

3,633,300

HUPSENG

1.22

+0.21

21,766,400

SUNCON-C5

0.905

+0.205

471,500

IDEAL

3.70

+0.20

5,500

More gainer Stocks

NESTLE

124.00

-2.30

54,200

PETDAG

17.68

-0.42

1,531,600

HSI-CVX

1.12

-0.41

19,500

UTDPLT

24.30

-0.32

397,000

KLK

20.58

-0.28

1,361,900

DIALOG-C1O

0.08

-0.26

150,900

HSI-CVV

0.675

-0.235

15,800

F&N

31.88

-0.22

217,300

ORIENT

6.97

-0.18

1,220,900

HEIM

23.72

-0.18

179,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More