[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

28-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- -42.71%

YoY- 9.23%

Quarter Report

Magnum Berhad - 2019 Q1 Results .pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	2,705,685	2,074,753	1,422,649	756,246	2,704,254	1,979,849	1,312,740	61.74%
YoY %	30.41%	45.84%	88.12%	-72.03%	36.59%	50.82%	-	-
Horiz. %	206.11%	158.05%	108.37%	57.61%	206.00%	150.82%	100.00%	-
PBT	343,207	263,242	192,419	87,779	313,334	208,388	150,313	73.13%
YoY %	30.38%	36.81%	119.21%	-71.99%	50.36%	38.64%	-	-
Horiz. %	228.33%	175.13%	128.01%	58.40%	208.45%	138.64%	100.00%	-
Tax	-102,064	-77,340	-56,192	-26,832	-205,922	-173,802	-45,953	69.98%
YoY %	-31.97%	-37.64%	-109.42%	86.97%	-18.48%	-278.22%	-	-
Horiz. %	222.11%	168.30%	122.28%	58.39%	448.11%	378.22%	100.00%	-
NP	241,143	185,902	136,227	60,947	107,412	34,586	104,360	74.51%
YoY %	29.72%	36.46%	123.52%	-43.26%	210.56%	-66.86%	-	-
Horiz. %	231.07%	178.14%	130.54%	58.40%	102.92%	33.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	238,725	182,437	134,429	60,007	104,749	32,482	102,991	74.87%
YoY %	30.85%	35.71%	124.02%	-42.71%	222.48%	-68.46%	-	-
Horiz. %	231.79%	177.14%	130.52%	58.26%	101.71%	31.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.74%	29.38%	29.20%	30.57%	65.72%	83.40%	30.57%	-
YoY %	1.23%	0.62%	-4.48%	-53.48%	-21.20%	172.82%	-	-
Horiz. %	97.28%	96.11%	95.52%	100.00%	214.98%	272.82%	100.00%	-
Total Cost	2,464,542	1,888,851	1,286,422	695,299	2,596,842	1,945,263	1,208,380	60.61%
YoY %	30.48%	46.83%	85.02%	-73.23%	33.50%	60.98%	-	-
Horiz. %	203.95%	156.31%	106.46%	57.54%	214.90%	160.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,475,941	2,447,482	2,475,941	2,461,712	2,376,334	2,362,105	2,475,941	0.00%
YoY %	1.16%	-1.15%	0.58%	3.59%	0.60%	-4.60%	-	-
Horiz. %	100.00%	98.85%	100.00%	99.43%	95.98%	95.40%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	227,672	184,984	128,065	56,918	213,443	156,525	99,606	73.25%
YoY %	23.08%	44.45%	125.00%	-73.33%	36.36%	57.14%	-	-
Horiz. %	228.57%	185.72%	128.57%	57.14%	214.29%	157.14%	100.00%	-
Div Payout %	95.37%	101.40%	95.27%	94.85%	203.77%	481.88%	96.71%	-
YoY %	-5.95%	6.43%	0.44%	-53.45%	-57.71%	398.27%	-	-
Horiz. %	98.61%	104.85%	98.51%	98.08%	210.70%	498.27%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	2,475,941	2,447,482	2,475,941	2,461,712	2,376,334	2,362,105	2,475,941	0.00%
YoY %	1.16%	-1.15%	0.58%	3.59%	0.60%	-4.60%	-	-
Horiz. %	100.00%	98.85%	100.00%	99.43%	95.98%	95.40%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	8.91%	8.96%	9.58%	8.06%	3.97%	1.75%	7.95%	-
YoY %	-0.56%	-6.47%	18.86%	103.02%	126.86%	-77.99%	-	-
Horiz. %	112.08%	112.70%	120.50%	101.38%	49.94%	22.01%	100.00%	-
ROE	9.64%	7.45%	5.43%	2.44%	4.41%	1.38%	4.16%	-
YoY %	29.40%	37.20%	122.54%	-44.67%	219.57%	-66.83%	-	-
Horiz. %	231.73%	179.09%	130.53%	58.65%	106.01%	33.17%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	190.15	145.81	99.98	53.15	190.04	139.14	92.25	61.75%
YoY %	30.41%	45.84%	88.11%	-72.03%	36.58%	50.83%	-	-
Horiz. %	206.12%	158.06%	108.38%	57.62%	206.01%	150.83%	100.00%	-
EPS	16.78	12.82	9.45	4.22	7.36	2.28	7.24	74.86%
YoY %	30.89%	35.66%	123.93%	-42.66%	222.81%	-68.51%	-	-
Horiz. %	231.77%	177.07%	130.52%	58.29%	101.66%	31.49%	100.00%	-
DPS	16.00	13.00	9.00	4.00	15.00	11.00	7.00	73.25%
YoY %	23.08%	44.44%	125.00%	-73.33%	36.36%	57.14%	-	-
Horiz. %	228.57%	185.71%	128.57%	57.14%	214.29%	157.14%	100.00%	-
NAPS	1.74	1.72	1.74	1.73	1.67	1.66	1.74	0.00%
YoY %	1.16%	-1.15%	0.58%	3.59%	0.60%	-4.60%	-	-
Horiz. %	100.00%	98.85%	100.00%	99.43%	95.98%	95.40%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	188.26	144.36	98.99	52.62	188.16	137.76	91.34	61.74%
YoY %	30.41%	45.83%	88.12%	-72.03%	36.59%	50.82%	-	-
Horiz. %	206.11%	158.05%	108.38%	57.61%	206.00%	150.82%	100.00%	-
EPS	16.61	12.69	9.35	4.18	7.29	2.26	7.17	74.81%
YoY %	30.89%	35.72%	123.68%	-42.66%	222.57%	-68.48%	-	-
Horiz. %	231.66%	176.99%	130.40%	58.30%	101.67%	31.52%	100.00%	-
DPS	15.84	12.87	8.91	3.96	14.85	10.89	6.93	73.25%
YoY %	23.08%	44.44%	125.00%	-73.33%	36.36%	57.14%	-	-
Horiz. %	228.57%	185.71%	128.57%	57.14%	214.29%	157.14%	100.00%	-
NAPS	1.7228	1.703	1.7228	1.7129	1.6535	1.6436	1.7228	0.00%
YoY %	1.16%	-1.15%	0.58%	3.59%	0.60%	-4.60%	-	-
Horiz. %	100.00%	98.85%	100.00%	99.43%	95.98%	95.40%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	2.57	2.83	2.66	2.38	1.95	1.92	2.09	-
P/RPS	1.35	1.94	2.66	4.48	1.03	1.38	2.27	-29.21%
YoY %	-30.41%	-27.07%	-40.62%	334.95%	-25.36%	-39.21%	-	-
Horiz. %	59.47%	85.46%	117.18%	197.36%	45.37%	60.79%	100.00%	-
P/EPS	15.32	22.07	28.16	56.44	26.49	84.11	28.88	-34.39%
YoY %	-30.58%	-21.63%	-50.11%	113.06%	-68.51%	191.24%	-	-
Horiz. %	53.05%	76.42%	97.51%	195.43%	91.72%	291.24%	100.00%	-
EY	6.53	4.53	3.55	1.77	3.78	1.19	3.46	52.54%
YoY %	44.15%	27.61%	100.56%	-53.17%	217.65%	-65.61%	-	-
Horiz. %	188.73%	130.92%	102.60%	51.16%	109.25%	34.39%	100.00%	-
DY	6.23	4.59	3.38	1.68	7.69	5.73	3.35	51.05%
YoY %	35.73%	35.80%	101.19%	-78.15%	34.21%	71.04%	-	-
Horiz. %	185.97%	137.01%	100.90%	50.15%	229.55%	171.04%	100.00%	-
P/NAPS	1.48	1.65	1.53	1.38	1.17	1.16	1.20	14.96%
YoY %	-10.30%	7.84%	10.87%	17.95%	0.86%	-3.33%	-	-
Horiz. %	123.33%	137.50%	127.50%	115.00%	97.50%	96.67%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	19/11/19	22/08/19	28/05/19	21/02/19	27/11/18	24/08/18	-
Price	2.53	2.75	2.78	2.31	2.32	2.02	2.00	-
P/RPS	1.33	1.89	2.78	4.35	1.22	1.45	2.17	-27.78%
YoY %	-29.63%	-32.01%	-36.09%	256.56%	-15.86%	-33.18%	-	-
Horiz. %	61.29%	87.10%	128.11%	200.46%	56.22%	66.82%	100.00%	-
P/EPS	15.08	21.45	29.43	54.78	31.52	88.49	27.63	-33.14%
YoY %	-29.70%	-27.12%	-46.28%	73.79%	-64.38%	220.27%	-	-
Horiz. %	54.58%	77.63%	106.51%	198.26%	114.08%	320.27%	100.00%	-
EY	6.63	4.66	3.40	1.83	3.17	1.13	3.62	49.52%
YoY %	42.27%	37.06%	85.79%	-42.27%	180.53%	-68.78%	-	-
Horiz. %	183.15%	128.73%	93.92%	50.55%	87.57%	31.22%	100.00%	-
DY	6.32	4.73	3.24	1.73	6.47	5.45	3.50	48.12%
YoY %	33.62%	45.99%	87.28%	-73.26%	18.72%	55.71%	-	-
Horiz. %	180.57%	135.14%	92.57%	49.43%	184.86%	155.71%	100.00%	-
P/NAPS	1.45	1.60	1.60	1.34	1.39	1.22	1.15	16.66%
YoY %	-9.38%	0.00%	19.40%	-3.60%	13.93%	6.09%	-	-
Horiz. %	126.09%	139.13%	139.13%	116.52%	120.87%	106.09%	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