[MAGNUM] QoQ TTM Result on 31-Dec-2013 [#4]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

25-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- 1.51%

YoY- -21.16%

Quarter Report

Magnum Bhd 4Q 2013-Result Announcement.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	2,900,328	2,932,735	2,936,458	2,991,338	2,990,756	3,037,672	3,095,991	-4.25%
YoY %	-1.11%	-0.13%	-1.83%	0.02%	-1.54%	-1.88%	-	-
Horiz. %	93.68%	94.73%	94.85%	96.62%	96.60%	98.12%	100.00%	-
PBT	371,972	374,370	366,140	405,260	347,317	346,098	364,357	1.38%
YoY %	-0.64%	2.25%	-9.65%	16.68%	0.35%	-5.01%	-	-
Horiz. %	102.09%	102.75%	100.49%	111.23%	95.32%	94.99%	100.00%	-
Tax	-119,489	-102,954	-162,263	-132,101	-79,579	-69,617	41,778	-
YoY %	-16.06%	36.55%	-22.83%	-66.00%	-14.31%	-266.64%	-	-
Horiz. %	-286.01%	-246.43%	-388.39%	-316.20%	-190.48%	-166.64%	100.00%	-
NP	252,483	271,416	203,877	273,159	267,738	276,481	406,135	-27.13%
YoY %	-6.98%	33.13%	-25.36%	2.02%	-3.16%	-31.92%	-	-
Horiz. %	62.17%	66.83%	50.20%	67.26%	65.92%	68.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	248,880	268,237	200,887	267,798	263,820	271,412	405,387	-27.74%
YoY %	-7.22%	33.53%	-24.99%	1.51%	-2.80%	-33.05%	-	-
Horiz. %	61.39%	66.17%	49.55%	66.06%	65.08%	66.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.12%	27.50%	44.32%	32.60%	22.91%	20.11%	-11.47%	-
YoY %	16.80%	-37.95%	35.95%	42.30%	13.92%	275.33%	-	-
Horiz. %	-280.03%	-239.76%	-386.40%	-284.22%	-199.74%	-175.33%	100.00%	-
Total Cost	2,647,845	2,661,319	2,732,581	2,718,179	2,723,018	2,761,191	2,689,856	-1.04%
YoY %	-0.51%	-2.61%	0.53%	-0.18%	-1.38%	2.65%	-	-
Horiz. %	98.44%	98.94%	101.59%	101.05%	101.23%	102.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,441,163	2,464,963	2,490,249	1,438,051	2,464,228	2,846,571	3,543,981	-21.98%
YoY %	-0.97%	-1.02%	73.17%	-41.64%	-13.43%	-19.68%	-	-
Horiz. %	68.88%	69.55%	70.27%	40.58%	69.53%	80.32%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	284,848	284,291	284,623	284,637	288,536	301,629	230,464	15.15%
YoY %	0.20%	-0.12%	-0.00%	-1.35%	-4.34%	30.88%	-	-
Horiz. %	123.60%	123.36%	123.50%	123.51%	125.20%	130.88%	100.00%	-
Div Payout %	114.45%	105.99%	141.68%	106.29%	109.37%	111.13%	56.85%	-
YoY %	7.98%	-25.19%	33.30%	-2.82%	-1.58%	95.48%	-	-
Horiz. %	201.32%	186.44%	249.22%	186.97%	192.38%	195.48%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	2,441,163	2,464,963	2,490,249	1,438,051	2,464,228	2,846,571	3,543,981	-21.98%
YoY %	-0.97%	-1.02%	73.17%	-41.64%	-13.43%	-19.68%	-	-
Horiz. %	68.88%	69.55%	70.27%	40.58%	69.53%	80.32%	100.00%	-
NOSH	1,419,281	1,416,645	1,422,999	1,438,051	1,408,130	1,423,285	1,423,285	-0.18%
YoY %	0.19%	-0.45%	-1.05%	2.12%	-1.06%	0.00%	-	-
Horiz. %	99.72%	99.53%	99.98%	101.04%	98.94%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	8.71%	9.25%	6.94%	9.13%	8.95%	9.10%	13.12%	-
YoY %	-5.84%	33.29%	-23.99%	2.01%	-1.65%	-30.64%	-	-
Horiz. %	66.39%	70.50%	52.90%	69.59%	68.22%	69.36%	100.00%	-
ROE	10.20%	10.88%	8.07%	18.62%	10.71%	9.53%	11.44%	-
YoY %	-6.25%	34.82%	-56.66%	73.86%	12.38%	-16.70%	-	-
Horiz. %	89.16%	95.10%	70.54%	162.76%	93.62%	83.30%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	204.35	207.02	206.36	208.01	212.39	213.43	217.52	-4.07%
YoY %	-1.29%	0.32%	-0.79%	-2.06%	-0.49%	-1.88%	-	-
Horiz. %	93.95%	95.17%	94.87%	95.63%	97.64%	98.12%	100.00%	-
EPS	17.54	18.93	14.12	18.62	18.74	19.07	28.48	-27.59%
YoY %	-7.34%	34.07%	-24.17%	-0.64%	-1.73%	-33.04%	-	-
Horiz. %	61.59%	66.47%	49.58%	65.38%	65.80%	66.96%	100.00%	-
DPS	20.00	20.00	20.00	19.79	20.49	21.19	16.19	15.11%
YoY %	0.00%	0.00%	1.06%	-3.42%	-3.30%	30.88%	-	-
Horiz. %	123.53%	123.53%	123.53%	122.24%	126.56%	130.88%	100.00%	-
NAPS	1.72	1.74	1.75	1.00	1.75	2.00	2.49	-21.84%
YoY %	-1.15%	-0.57%	75.00%	-42.86%	-12.50%	-19.68%	-	-
Horiz. %	69.08%	69.88%	70.28%	40.16%	70.28%	80.32%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,438,051
RPS	201.81	204.06	204.32	208.14	208.10	211.36	215.42	-4.25%
YoY %	-1.10%	-0.13%	-1.84%	0.02%	-1.54%	-1.88%	-	-
Horiz. %	93.68%	94.73%	94.85%	96.62%	96.60%	98.12%	100.00%	-
EPS	17.32	18.66	13.98	18.63	18.36	18.89	28.21	-27.74%
YoY %	-7.18%	33.48%	-24.96%	1.47%	-2.81%	-33.04%	-	-
Horiz. %	61.40%	66.15%	49.56%	66.04%	65.08%	66.96%	100.00%	-
DPS	19.82	19.78	19.80	19.81	20.08	20.99	16.04	15.13%
YoY %	0.20%	-0.10%	-0.05%	-1.34%	-4.34%	30.86%	-	-
Horiz. %	123.57%	123.32%	123.44%	123.50%	125.19%	130.86%	100.00%	-
NAPS	1.6986	1.7151	1.7327	1.0006	1.7146	1.9807	2.4659	-21.98%
YoY %	-0.96%	-1.02%	73.17%	-41.64%	-13.43%	-19.68%	-	-
Horiz. %	68.88%	69.55%	70.27%	40.58%	69.53%	80.32%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	3.00	3.05	2.99	3.16	3.27	3.61	3.62	-
P/RPS	1.47	1.47	1.45	1.52	1.54	1.69	1.66	-7.77%
YoY %	0.00%	1.38%	-4.61%	-1.30%	-8.88%	1.81%	-	-
Horiz. %	88.55%	88.55%	87.35%	91.57%	92.77%	101.81%	100.00%	-
P/EPS	17.11	16.11	21.18	16.97	17.45	18.93	12.71	21.89%
YoY %	6.21%	-23.94%	24.81%	-2.75%	-7.82%	48.94%	-	-
Horiz. %	134.62%	126.75%	166.64%	133.52%	137.29%	148.94%	100.00%	-
EY	5.85	6.21	4.72	5.89	5.73	5.28	7.87	-17.92%
YoY %	-5.80%	31.57%	-19.86%	2.79%	8.52%	-32.91%	-	-
Horiz. %	74.33%	78.91%	59.97%	74.84%	72.81%	67.09%	100.00%	-
DY	6.67	6.56	6.69	6.26	6.27	5.87	4.47	30.54%
YoY %	1.68%	-1.94%	6.87%	-0.16%	6.81%	31.32%	-	-
Horiz. %	149.22%	146.76%	149.66%	140.04%	140.27%	131.32%	100.00%	-
P/NAPS	1.74	1.75	1.71	3.16	1.87	1.81	1.45	12.91%
YoY %	-0.57%	2.34%	-45.89%	68.98%	3.31%	24.83%	-	-
Horiz. %	120.00%	120.69%	117.93%	217.93%	128.97%	124.83%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	21/08/14	21/05/14	25/02/14	14/11/13	22/08/13	27/05/13	-
Price	2.91	3.05	3.04	3.01	3.24	3.33	3.51	-
P/RPS	1.42	1.47	1.47	1.45	1.53	1.56	1.61	-8.02%
YoY %	-3.40%	0.00%	1.38%	-5.23%	-1.92%	-3.11%	-	-
Horiz. %	88.20%	91.30%	91.30%	90.06%	95.03%	96.89%	100.00%	-
P/EPS	16.59	16.11	21.53	16.16	17.29	17.46	12.32	21.92%
YoY %	2.98%	-25.17%	33.23%	-6.54%	-0.97%	41.72%	-	-
Horiz. %	134.66%	130.76%	174.76%	131.17%	140.34%	141.72%	100.00%	-
EY	6.03	6.21	4.64	6.19	5.78	5.73	8.11	-17.91%
YoY %	-2.90%	33.84%	-25.04%	7.09%	0.87%	-29.35%	-	-
Horiz. %	74.35%	76.57%	57.21%	76.33%	71.27%	70.65%	100.00%	-
DY	6.87	6.56	6.58	6.58	6.32	6.36	4.61	30.43%
YoY %	4.73%	-0.30%	0.00%	4.11%	-0.63%	37.96%	-	-
Horiz. %	149.02%	142.30%	142.73%	142.73%	137.09%	137.96%	100.00%	-
P/NAPS	1.69	1.75	1.74	3.01	1.85	1.67	1.41	12.82%
YoY %	-3.43%	0.57%	-42.19%	62.70%	10.78%	18.44%	-	-
Horiz. %	119.86%	124.11%	123.40%	213.48%	131.21%	118.44%	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