[MAGNUM] QoQ Cumulative 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- 60.68%

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
Cumulative Result
Revenue	1,317,667	697,084	2,659,344	2,025,530	1,378,340	752,563	2,767,010	-39.04%
YoY %	89.03%	-73.79%	31.29%	46.95%	83.15%	-72.80%	-	-
Horiz. %	47.62%	25.19%	96.11%	73.20%	49.81%	27.20%	100.00%	-
PBT	133,424	46,017	284,490	209,958	131,464	97,444	334,582	-45.85%
YoY %	189.95%	-83.82%	35.50%	59.71%	34.91%	-70.88%	-	-
Horiz. %	39.88%	13.75%	85.03%	62.75%	39.29%	29.12%	100.00%	-
Tax	-41,280	-14,644	-91,568	-61,654	-38,901	-27,595	-101,349	-45.08%
YoY %	-181.89%	84.01%	-48.52%	-58.49%	-40.97%	72.77%	-	-
Horiz. %	40.73%	14.45%	90.35%	60.83%	38.38%	27.23%	100.00%	-
NP	92,144	31,373	192,922	148,304	92,563	69,849	233,233	-46.18%
YoY %	193.70%	-83.74%	30.09%	60.22%	32.52%	-70.05%	-	-
Horiz. %	39.51%	13.45%	82.72%	63.59%	39.69%	29.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,529	30,570	189,656	145,699	90,675	68,840	228,101	-46.02%
YoY %	196.14%	-83.88%	30.17%	60.68%	31.72%	-69.82%	-	-
Horiz. %	39.69%	13.40%	83.15%	63.87%	39.75%	30.18%	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	1,225,523	665,711	2,466,422	1,877,226	1,285,777	682,714	2,533,777	-38.41%
YoY %	84.09%	-73.01%	31.39%	46.00%	88.33%	-73.06%	-	-
Horiz. %	48.37%	26.27%	97.34%	74.09%	50.75%	26.94%	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	42,688	-	184,991	142,284	99,642	56,892	228,101	-67.31%
YoY %	0.00%	-	30.02%	42.80%	75.14%	-75.06%	-	-
Horiz. %	18.71%	-	81.10%	62.38%	43.68%	24.94%	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	3.68%	1.27%	7.84%	6.02%	3.77%	2.83%	9.41%	-
YoY %	189.76%	-83.80%	30.23%	59.68%	33.22%	-69.93%	-	-
Horiz. %	39.11%	13.50%	83.32%	63.97%	40.06%	30.07%	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	92.60	48.99	186.88	142.36	96.83	52.91	194.09	-38.97%
YoY %	89.02%	-73.79%	31.27%	47.02%	83.01%	-72.74%	-	-
Horiz. %	47.71%	25.24%	96.29%	73.35%	49.89%	27.26%	100.00%	-
EPS	6.36	2.15	13.33	10.24	6.37	4.84	16.00	-45.96%
YoY %	195.81%	-83.87%	30.18%	60.75%	31.61%	-69.75%	-	-
Horiz. %	39.75%	13.44%	83.31%	64.00%	39.81%	30.25%	100.00%	-
DPS	3.00	0.00	13.00	10.00	7.00	4.00	16.00	-67.27%
YoY %	0.00%	0.00%	30.00%	42.86%	75.00%	-75.00%	-	-
Horiz. %	18.75%	0.00%	81.25%	62.50%	43.75%	25.00%	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	91.68	48.50	185.04	140.94	95.91	52.36	192.53	-39.04%
YoY %	89.03%	-73.79%	31.29%	46.95%	83.17%	-72.80%	-	-
Horiz. %	47.62%	25.19%	96.11%	73.20%	49.82%	27.20%	100.00%	-
EPS	6.30	2.13	13.20	10.14	6.31	4.79	15.87	-46.01%
YoY %	195.77%	-83.86%	30.18%	60.70%	31.73%	-69.82%	-	-
Horiz. %	39.70%	13.42%	83.18%	63.89%	39.76%	30.18%	100.00%	-
DPS	2.97	0.00	12.87	9.90	6.93	3.96	15.87	-67.31%
YoY %	0.00%	0.00%	30.00%	42.86%	75.00%	-75.05%	-	-
Horiz. %	18.71%	0.00%	81.10%	62.38%	43.67%	24.95%	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	1.87	4.35	1.16	1.59	2.38	4.67	1.29	28.11%
YoY %	-57.01%	275.00%	-27.04%	-33.19%	-49.04%	262.02%	-	-
Horiz. %	144.96%	337.21%	89.92%	123.26%	184.50%	362.02%	100.00%	-
P/EPS	27.19	99.15	16.28	22.07	36.11	51.03	15.69	44.32%
YoY %	-72.58%	509.03%	-26.23%	-38.88%	-29.24%	225.24%	-	-
Horiz. %	173.30%	631.93%	103.76%	140.66%	230.15%	325.24%	100.00%	-
EY	3.68	1.01	6.14	4.53	2.77	1.96	6.37	-30.65%
YoY %	264.36%	-83.55%	35.54%	63.54%	41.33%	-69.23%	-	-
Horiz. %	57.77%	15.86%	96.39%	71.11%	43.49%	30.77%	100.00%	-
DY	1.73	0.00	5.99	4.42	3.04	1.62	6.37	-58.09%
YoY %	0.00%	0.00%	35.52%	45.39%	87.65%	-74.57%	-	-
Horiz. %	27.16%	0.00%	94.03%	69.39%	47.72%	25.43%	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	1.85	4.29	1.17	1.61	2.55	4.42	1.31	25.89%
YoY %	-56.88%	266.67%	-27.33%	-36.86%	-42.31%	237.40%	-	-
Horiz. %	141.22%	327.48%	89.31%	122.90%	194.66%	337.40%	100.00%	-
P/EPS	26.88	97.75	16.43	22.36	38.78	48.35	15.94	41.72%
YoY %	-72.50%	494.95%	-26.52%	-42.34%	-19.79%	203.32%	-	-
Horiz. %	168.63%	613.24%	103.07%	140.28%	243.29%	303.32%	100.00%	-
EY	3.72	1.02	6.09	4.47	2.58	2.07	6.27	-29.41%
YoY %	264.71%	-83.25%	36.24%	73.26%	24.64%	-66.99%	-	-
Horiz. %	59.33%	16.27%	97.13%	71.29%	41.15%	33.01%	100.00%	-
DY	1.75	0.00	5.94	4.37	2.83	1.71	6.27	-57.32%
YoY %	0.00%	0.00%	35.93%	54.42%	65.50%	-72.73%	-	-
Horiz. %	27.91%	0.00%	94.74%	69.70%	45.14%	27.27%	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