[MAGNUM] QoQ TTM Result on 30-Sep-2019 [#3]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

19-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 87.03%

YoY- 198.63%

Quarter Report

Magnum Berhad - 2019 Q3 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	1,943,134	2,558,983	2,705,685	2,799,158	2,814,163	2,748,148	2,704,254	-19.79%
YoY %	-24.07%	-5.42%	-3.34%	-0.53%	2.40%	1.62%	-	-
Horiz. %	71.85%	94.63%	100.05%	103.51%	104.06%	101.62%	100.00%	-
PBT	203,589	332,961	343,207	368,188	355,440	321,178	313,334	-25.00%
YoY %	-38.86%	-2.99%	-6.78%	3.59%	10.67%	2.50%	-	-
Horiz. %	64.98%	106.26%	109.53%	117.51%	113.44%	102.50%	100.00%	-
Tax	-66,705	-96,701	-102,064	-109,460	-216,161	-208,554	-205,922	-52.86%
YoY %	31.02%	5.25%	6.76%	49.36%	-3.65%	-1.28%	-	-
Horiz. %	32.39%	46.96%	49.56%	53.16%	104.97%	101.28%	100.00%	-
NP	136,884	236,260	241,143	258,728	139,279	112,624	107,412	17.56%
YoY %	-42.06%	-2.02%	-6.80%	85.76%	23.67%	4.85%	-	-
Horiz. %	127.44%	219.96%	224.50%	240.87%	129.67%	104.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,224	234,311	238,725	254,704	136,187	109,819	104,749	19.16%
YoY %	-41.86%	-1.85%	-6.27%	87.03%	24.01%	4.84%	-	-
Horiz. %	130.05%	223.69%	227.90%	243.16%	130.01%	104.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.76%	29.04%	29.74%	29.73%	60.82%	64.93%	65.72%	-
YoY %	12.81%	-2.35%	0.03%	-51.12%	-6.33%	-1.20%	-	-
Horiz. %	49.85%	44.19%	45.25%	45.24%	92.54%	98.80%	100.00%	-
Total Cost	1,806,250	2,322,723	2,464,542	2,540,430	2,674,884	2,635,524	2,596,842	-21.51%
YoY %	-22.24%	-5.75%	-2.99%	-5.03%	1.49%	1.49%	-	-
Horiz. %	69.56%	89.44%	94.91%	97.83%	103.01%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,433,253	2,490,171	2,475,941	2,447,482	2,475,941	2,461,712	2,376,334	1.59%
YoY %	-2.29%	0.57%	1.16%	-1.15%	0.58%	3.59%	-	-
Horiz. %	102.40%	104.79%	104.19%	102.99%	104.19%	103.59%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	164,209	206,328	227,672	241,902	241,902	213,443	213,443	-16.05%
YoY %	-20.41%	-9.37%	-5.88%	0.00%	13.33%	0.00%	-	-
Horiz. %	76.93%	96.67%	106.67%	113.33%	113.33%	100.00%	100.00%	-
Div Payout %	120.54%	88.06%	95.37%	94.97%	177.63%	194.36%	203.77%	-
YoY %	36.88%	-7.66%	0.42%	-46.53%	-8.61%	-4.62%	-	-
Horiz. %	59.15%	43.22%	46.80%	46.61%	87.17%	95.38%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	2,433,253	2,490,171	2,475,941	2,447,482	2,475,941	2,461,712	2,376,334	1.59%
YoY %	-2.29%	0.57%	1.16%	-1.15%	0.58%	3.59%	-	-
Horiz. %	102.40%	104.79%	104.19%	102.99%	104.19%	103.59%	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%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	7.04%	9.23%	8.91%	9.24%	4.95%	4.10%	3.97%	-
YoY %	-23.73%	3.59%	-3.57%	86.67%	20.73%	3.27%	-	-
Horiz. %	177.33%	232.49%	224.43%	232.75%	124.69%	103.27%	100.00%	-
ROE	5.60%	9.41%	9.64%	10.41%	5.50%	4.46%	4.41%	-
YoY %	-40.49%	-2.39%	-7.40%	89.27%	23.32%	1.13%	-	-
Horiz. %	126.98%	213.38%	218.59%	236.05%	124.72%	101.13%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	136.56	179.84	190.15	196.71	197.77	193.13	190.04	-19.78%
YoY %	-24.07%	-5.42%	-3.33%	-0.54%	2.40%	1.63%	-	-
Horiz. %	71.86%	94.63%	100.06%	103.51%	104.07%	101.63%	100.00%	-
EPS	9.57	16.47	16.78	17.90	9.57	7.72	7.36	19.14%
YoY %	-41.89%	-1.85%	-6.26%	87.04%	23.96%	4.89%	-	-
Horiz. %	130.03%	223.78%	227.99%	243.21%	130.03%	104.89%	100.00%	-
DPS	11.54	14.50	16.00	17.00	17.00	15.00	15.00	-16.05%
YoY %	-20.41%	-9.38%	-5.88%	0.00%	13.33%	0.00%	-	-
Horiz. %	76.93%	96.67%	106.67%	113.33%	113.33%	100.00%	100.00%	-
NAPS	1.71	1.75	1.74	1.72	1.74	1.73	1.67	1.59%
YoY %	-2.29%	0.57%	1.16%	-1.15%	0.58%	3.59%	-	-
Horiz. %	102.40%	104.79%	104.19%	102.99%	104.19%	103.59%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	135.20	178.06	188.26	194.77	195.81	191.22	188.16	-19.79%
YoY %	-24.07%	-5.42%	-3.34%	-0.53%	2.40%	1.63%	-	-
Horiz. %	71.85%	94.63%	100.05%	103.51%	104.07%	101.63%	100.00%	-
EPS	9.48	16.30	16.61	17.72	9.48	7.64	7.29	19.15%
YoY %	-41.84%	-1.87%	-6.26%	86.92%	24.08%	4.80%	-	-
Horiz. %	130.04%	223.59%	227.85%	243.07%	130.04%	104.80%	100.00%	-
DPS	11.43	14.36	15.84	16.83	16.83	14.85	14.85	-16.02%
YoY %	-20.40%	-9.34%	-5.88%	0.00%	13.33%	0.00%	-	-
Horiz. %	76.97%	96.70%	106.67%	113.33%	113.33%	100.00%	100.00%	-
NAPS	1.6931	1.7327	1.7228	1.703	1.7228	1.7129	1.6535	1.59%
YoY %	-2.29%	0.57%	1.16%	-1.15%	0.58%	3.59%	-	-
Horiz. %	102.39%	104.79%	104.19%	102.99%	104.19%	103.59%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	2.20	1.90	2.57	2.83	2.66	2.38	1.95	-
P/RPS	1.61	1.06	1.35	1.44	1.35	1.23	1.03	34.72%
YoY %	51.89%	-21.48%	-6.25%	6.67%	9.76%	19.42%	-	-
Horiz. %	156.31%	102.91%	131.07%	139.81%	131.07%	119.42%	100.00%	-
P/EPS	22.98	11.54	15.32	15.81	27.79	30.84	26.49	-9.04%
YoY %	99.13%	-24.67%	-3.10%	-43.11%	-9.89%	16.42%	-	-
Horiz. %	86.75%	43.56%	57.83%	59.68%	104.91%	116.42%	100.00%	-
EY	4.35	8.67	6.53	6.32	3.60	3.24	3.78	9.82%
YoY %	-49.83%	32.77%	3.32%	75.56%	11.11%	-14.29%	-	-
Horiz. %	115.08%	229.37%	172.75%	167.20%	95.24%	85.71%	100.00%	-
DY	5.25	7.63	6.23	6.01	6.39	6.30	7.69	-22.48%
YoY %	-31.19%	22.47%	3.66%	-5.95%	1.43%	-18.08%	-	-
Horiz. %	68.27%	99.22%	81.01%	78.15%	83.09%	81.92%	100.00%	-
P/NAPS	1.29	1.09	1.48	1.65	1.53	1.38	1.17	6.73%
YoY %	18.35%	-26.35%	-10.30%	7.84%	10.87%	17.95%	-	-
Horiz. %	110.26%	93.16%	126.50%	141.03%	130.77%	117.95%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	22/05/20	26/02/20	19/11/19	22/08/19	28/05/19	21/02/19	-
Price	2.18	2.18	2.53	2.75	2.78	2.31	2.32	-
P/RPS	1.60	1.21	1.33	1.40	1.41	1.20	1.22	19.83%
YoY %	32.23%	-9.02%	-5.00%	-0.71%	17.50%	-1.64%	-	-
Horiz. %	131.15%	99.18%	109.02%	114.75%	115.57%	98.36%	100.00%	-
P/EPS	22.77	13.24	15.08	15.36	29.05	29.93	31.52	-19.50%
YoY %	71.98%	-12.20%	-1.82%	-47.13%	-2.94%	-5.04%	-	-
Horiz. %	72.24%	42.01%	47.84%	48.73%	92.16%	94.96%	100.00%	-
EY	4.39	7.55	6.63	6.51	3.44	3.34	3.17	24.26%
YoY %	-41.85%	13.88%	1.84%	89.24%	2.99%	5.36%	-	-
Horiz. %	138.49%	238.17%	209.15%	205.36%	108.52%	105.36%	100.00%	-
DY	5.29	6.65	6.32	6.18	6.12	6.49	6.47	-12.57%
YoY %	-20.45%	5.22%	2.27%	0.98%	-5.70%	0.31%	-	-
Horiz. %	81.76%	102.78%	97.68%	95.52%	94.59%	100.31%	100.00%	-
P/NAPS	1.27	1.25	1.45	1.60	1.60	1.34	1.39	-5.84%
YoY %	1.60%	-13.79%	-9.38%	0.00%	19.40%	-3.60%	-	-
Horiz. %	91.37%	89.93%	104.32%	115.11%	115.11%	96.40%	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 - 12 June 2024

MQ Trader

MQ Trading Signals

2024-06-12 16:35:00

EMA 5

5 Mins

BUY

2024-06-12 16:35:00

VOLUME BREAKOUT

5 Mins

BUY

2024-06-12 15:30:00

EMA 5

5 Mins

SELL

2024-06-12 15:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-12 15:10:00

TURTLE SYSTEM 20

5 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

DNEX

DAGANG NEXCHANGE BERHAD

563

SNS

SNS NETWORK TECHNOLOGY BERHAD

521

JCY

JCY INTERNATIONAL BERHAD

514

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

PTRANS

PERAK TRANSIT BERHAD

321

HLIND

HONG LEONG INDUSTRIES BHD

316

INARI

INARI AMERTRON BERHAD

278

GENM

GENTING MALAYSIA BERHAD

272

DUFU

DUFU TECHNOLOGY CORP. BHD

271

Daily Stocks

DNEX

0.495

+0.02

364,085,400

0.10

-0.005

240,314,700

SNS

0.875

+0.12

235,661,100

JAKS

0.18

-0.01

154,572,100

INIX-OR

0.02

0.00

141,839,900

JCY

0.78

-0.015

131,054,800

HSI-CV7

0.09

-0.025

121,450,400

HSI-HU8

0.14

+0.02

108,844,300

SAPNRG

0.04

-0.005

100,631,500

0.23

+0.02

89,935,700

More active Stocks

MPI

39.90

+1.38

704,900

NESTLE

124.50

+0.50

83,300

KLK

20.96

+0.38

1,571,600

ALLIANZ

22.22

+0.34

14,900

INARI

3.80

+0.32

64,956,200

KESM

6.52

+0.27

365,700

PGF

2.24

+0.26

1,742,600

DUFU

2.65

+0.25

16,978,800

PGF-PA

1.30

+0.25

28,800

DIN045801028

102.75

+0.25

100

More gainer Stocks

VITROX

4.50

-0.35

15,430,000

MTEC

1.15

-0.33

39,029,800

PANAMY

20.18

-0.22

45,200

HSI-CVY

0.30

-0.195

30,000

ORIENT

6.97

-0.18

1,220,900

SAM

6.57

-0.17

2,058,300

CRESNDO

3.68

-0.16

1,770,300

PETGAS

18.12

-0.16

656,600

HARBOUR

1.57

-0.13

6,713,400

BMGREEN

1.61

-0.13

2,859,400

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