[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

24-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 87.47%

YoY- 13.77%

Quarter Report

Magnum Berhad - 2018 Q2 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	756,246	2,704,254	1,979,849	1,312,740	712,352	2,649,207	1,974,121	-47.28%
YoY %	-72.03%	36.59%	50.82%	84.28%	-73.11%	34.20%	-	-
Horiz. %	38.31%	136.99%	100.29%	66.50%	36.08%	134.20%	100.00%	-
PBT	87,779	313,334	208,388	150,313	79,935	306,776	220,309	-45.88%
YoY %	-71.99%	50.36%	38.64%	88.04%	-73.94%	39.25%	-	-
Horiz. %	39.84%	142.22%	94.59%	68.23%	36.28%	139.25%	100.00%	-
Tax	-26,832	-205,922	-173,802	-45,953	-24,200	-97,319	-64,184	-44.12%
YoY %	86.97%	-18.48%	-278.22%	-89.89%	75.13%	-51.63%	-	-
Horiz. %	41.80%	320.83%	270.79%	71.60%	37.70%	151.63%	100.00%	-
NP	60,947	107,412	34,586	104,360	55,735	209,457	156,125	-46.61%
YoY %	-43.26%	210.56%	-66.86%	87.24%	-73.39%	34.16%	-	-
Horiz. %	39.04%	68.80%	22.15%	66.84%	35.70%	134.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,007	104,749	32,482	102,991	54,937	206,620	153,812	-46.63%
YoY %	-42.71%	222.48%	-68.46%	87.47%	-73.41%	34.33%	-	-
Horiz. %	39.01%	68.10%	21.12%	66.96%	35.72%	134.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.57%	65.72%	83.40%	30.57%	30.27%	31.72%	29.13%	-
YoY %	-53.48%	-21.20%	172.82%	0.99%	-4.57%	8.89%	-	-
Horiz. %	104.94%	225.61%	286.30%	104.94%	103.91%	108.89%	100.00%	-
Total Cost	695,299	2,596,842	1,945,263	1,208,380	656,617	2,439,750	1,817,996	-47.34%
YoY %	-73.23%	33.50%	60.98%	84.03%	-73.09%	34.20%	-	-
Horiz. %	38.25%	142.84%	107.00%	66.47%	36.12%	134.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,461,712	2,376,334	2,362,105	2,475,941	2,475,941	2,475,950	2,490,183	-0.76%
YoY %	3.59%	0.60%	-4.60%	0.00%	-0.00%	-0.57%	-	-
Horiz. %	98.86%	95.43%	94.86%	99.43%	99.43%	99.43%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	56,918	213,443	156,525	99,606	56,918	156,525	99,607	-31.16%
YoY %	-73.33%	36.36%	57.14%	75.00%	-63.64%	57.14%	-	-
Horiz. %	57.14%	214.29%	157.14%	100.00%	57.14%	157.14%	100.00%	-
Div Payout %	94.85%	203.77%	481.88%	96.71%	103.61%	75.76%	64.76%	-
YoY %	-53.45%	-57.71%	398.27%	-6.66%	36.76%	16.99%	-	-
Horiz. %	146.46%	314.65%	744.10%	149.34%	159.99%	116.99%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	2,461,712	2,376,334	2,362,105	2,475,941	2,475,941	2,475,950	2,490,183	-0.76%
YoY %	3.59%	0.60%	-4.60%	0.00%	-0.00%	-0.57%	-	-
Horiz. %	98.86%	95.43%	94.86%	99.43%	99.43%	99.43%	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%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	8.06%	3.97%	1.75%	7.95%	7.82%	7.91%	7.91%	-
YoY %	103.02%	126.86%	-77.99%	1.66%	-1.14%	0.00%	-	-
Horiz. %	101.90%	50.19%	22.12%	100.51%	98.86%	100.00%	100.00%	-
ROE	2.44%	4.41%	1.38%	4.16%	2.22%	8.35%	6.18%	-
YoY %	-44.67%	219.57%	-66.83%	87.39%	-73.41%	35.11%	-	-
Horiz. %	39.48%	71.36%	22.33%	67.31%	35.92%	135.11%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	53.15	190.04	139.14	92.25	50.06	186.18	138.73	-47.28%
YoY %	-72.03%	36.58%	50.83%	84.28%	-73.11%	34.20%	-	-
Horiz. %	38.31%	136.99%	100.30%	66.50%	36.08%	134.20%	100.00%	-
EPS	4.22	7.36	2.28	7.24	3.86	14.52	10.81	-46.61%
YoY %	-42.66%	222.81%	-68.51%	87.56%	-73.42%	34.32%	-	-
Horiz. %	39.04%	68.09%	21.09%	66.98%	35.71%	134.32%	100.00%	-
DPS	4.00	15.00	11.00	7.00	4.00	11.00	7.00	-31.16%
YoY %	-73.33%	36.36%	57.14%	75.00%	-63.64%	57.14%	-	-
Horiz. %	57.14%	214.29%	157.14%	100.00%	57.14%	157.14%	100.00%	-
NAPS	1.73	1.67	1.66	1.74	1.74	1.74	1.75	-0.76%
YoY %	3.59%	0.60%	-4.60%	0.00%	0.00%	-0.57%	-	-
Horiz. %	98.86%	95.43%	94.86%	99.43%	99.43%	99.43%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	52.62	188.16	137.76	91.34	49.57	184.33	137.36	-47.28%
YoY %	-72.03%	36.59%	50.82%	84.26%	-73.11%	34.19%	-	-
Horiz. %	38.31%	136.98%	100.29%	66.50%	36.09%	134.19%	100.00%	-
EPS	4.18	7.29	2.26	7.17	3.82	14.38	10.70	-46.59%
YoY %	-42.66%	222.57%	-68.48%	87.70%	-73.44%	34.39%	-	-
Horiz. %	39.07%	68.13%	21.12%	67.01%	35.70%	134.39%	100.00%	-
DPS	3.96	14.85	10.89	6.93	3.96	10.89	6.93	-31.16%
YoY %	-73.33%	36.36%	57.14%	75.00%	-63.64%	57.14%	-	-
Horiz. %	57.14%	214.29%	157.14%	100.00%	57.14%	157.14%	100.00%	-
NAPS	1.7129	1.6535	1.6436	1.7228	1.7228	1.7228	1.7327	-0.76%
YoY %	3.59%	0.60%	-4.60%	0.00%	0.00%	-0.57%	-	-
Horiz. %	98.86%	95.43%	94.86%	99.43%	99.43%	99.43%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	2.38	1.95	1.92	2.09	1.83	1.74	1.81	-
P/RPS	4.48	1.03	1.38	2.27	3.66	0.93	1.30	128.32%
YoY %	334.95%	-25.36%	-39.21%	-37.98%	293.55%	-28.46%	-	-
Horiz. %	344.62%	79.23%	106.15%	174.62%	281.54%	71.54%	100.00%	-
P/EPS	56.44	26.49	84.11	28.88	47.40	11.98	16.74	125.01%
YoY %	113.06%	-68.51%	191.24%	-39.07%	295.66%	-28.43%	-	-
Horiz. %	337.16%	158.24%	502.45%	172.52%	283.15%	71.57%	100.00%	-
EY	1.77	3.78	1.19	3.46	2.11	8.35	5.97	-55.56%
YoY %	-53.17%	217.65%	-65.61%	63.98%	-74.73%	39.87%	-	-
Horiz. %	29.65%	63.32%	19.93%	57.96%	35.34%	139.87%	100.00%	-
DY	1.68	7.69	5.73	3.35	2.19	6.32	3.87	-42.69%
YoY %	-78.15%	34.21%	71.04%	52.97%	-65.35%	63.31%	-	-
Horiz. %	43.41%	198.71%	148.06%	86.56%	56.59%	163.31%	100.00%	-
P/NAPS	1.38	1.17	1.16	1.20	1.05	1.00	1.03	21.55%
YoY %	17.95%	0.86%	-3.33%	14.29%	5.00%	-2.91%	-	-
Horiz. %	133.98%	113.59%	112.62%	116.50%	101.94%	97.09%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/05/19	21/02/19	27/11/18	24/08/18	21/05/18	27/02/18	29/11/17	-
Price	2.31	2.32	2.02	2.00	2.12	1.98	1.71	-
P/RPS	4.35	1.22	1.45	2.17	4.23	1.06	1.23	132.30%
YoY %	256.56%	-15.86%	-33.18%	-48.70%	299.06%	-13.82%	-	-
Horiz. %	353.66%	99.19%	117.89%	176.42%	343.90%	86.18%	100.00%	-
P/EPS	54.78	31.52	88.49	27.63	54.91	13.64	15.82	129.05%
YoY %	73.79%	-64.38%	220.27%	-49.68%	302.57%	-13.78%	-	-
Horiz. %	346.27%	199.24%	559.36%	174.65%	347.09%	86.22%	100.00%	-
EY	1.83	3.17	1.13	3.62	1.82	7.33	6.32	-56.26%
YoY %	-42.27%	180.53%	-68.78%	98.90%	-75.17%	15.98%	-	-
Horiz. %	28.96%	50.16%	17.88%	57.28%	28.80%	115.98%	100.00%	-
DY	1.73	6.47	5.45	3.50	1.89	5.56	4.09	-43.68%
YoY %	-73.26%	18.72%	55.71%	85.19%	-66.01%	35.94%	-	-
Horiz. %	42.30%	158.19%	133.25%	85.57%	46.21%	135.94%	100.00%	-
P/NAPS	1.34	1.39	1.22	1.15	1.22	1.14	0.98	23.21%
YoY %	-3.60%	13.93%	6.09%	-5.74%	7.02%	16.33%	-	-
Horiz. %	136.73%	141.84%	124.49%	117.35%	124.49%	116.33%	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