[MAGNUM] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 3.1%

YoY- -16.38%

Quarter Report

Magnum Berhad - 2016 Q4 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	2,608,463	2,599,199	2,603,865	2,659,344	2,693,961	2,706,945	2,728,297	-2.94%
YoY %	0.36%	-0.18%	-2.09%	-1.28%	-0.48%	-0.78%	-	-
Horiz. %	95.61%	95.27%	95.44%	97.47%	98.74%	99.22%	100.00%	-
PBT	296,937	288,546	233,063	284,490	271,517	249,565	302,094	-1.14%
YoY %	2.91%	23.81%	-18.08%	4.78%	8.80%	-17.39%	-	-
Horiz. %	98.29%	95.52%	77.15%	94.17%	89.88%	82.61%	100.00%	-
Tax	-95,096	-94,945	-78,617	-91,568	-84,022	-79,338	-93,840	0.88%
YoY %	-0.16%	-20.77%	14.14%	-8.98%	-5.90%	15.45%	-	-
Horiz. %	101.34%	101.18%	83.78%	97.58%	89.54%	84.55%	100.00%	-
NP	201,841	193,601	154,446	192,922	187,495	170,227	208,254	-2.06%
YoY %	4.26%	25.35%	-19.94%	2.89%	10.14%	-18.26%	-	-
Horiz. %	96.92%	92.96%	74.16%	92.64%	90.03%	81.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	198,886	190,627	151,386	189,656	183,952	166,900	204,890	-1.96%
YoY %	4.33%	25.92%	-20.18%	3.10%	10.22%	-18.54%	-	-
Horiz. %	97.07%	93.04%	73.89%	92.56%	89.78%	81.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.03%	32.90%	33.73%	32.19%	30.95%	31.79%	31.06%	-
YoY %	-2.64%	-2.46%	4.78%	4.01%	-2.64%	2.35%	-	-
Horiz. %	103.12%	105.92%	108.60%	103.64%	99.65%	102.35%	100.00%	-
Total Cost	2,406,622	2,405,598	2,449,419	2,466,422	2,506,466	2,536,718	2,520,043	-3.02%
YoY %	0.04%	-1.79%	-0.69%	-1.60%	-1.19%	0.66%	-	-
Horiz. %	95.50%	95.46%	97.20%	97.87%	99.46%	100.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,490,183	2,461,720	2,404,810	2,419,125	2,417,075	2,411,839	2,432,157	1.58%
YoY %	1.16%	2.37%	-0.59%	0.08%	0.22%	-0.84%	-	-
Horiz. %	102.39%	101.22%	98.88%	99.46%	99.38%	99.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	142,297	128,033	128,158	185,051	191,786	184,291	212,698	-23.48%
YoY %	11.14%	-0.10%	-30.74%	-3.51%	4.07%	-13.36%	-	-
Horiz. %	66.90%	60.19%	60.25%	87.00%	90.17%	86.64%	100.00%	-
Div Payout %	71.55%	67.16%	84.66%	97.57%	104.26%	110.42%	103.81%	-
YoY %	6.54%	-20.67%	-13.23%	-6.42%	-5.58%	6.37%	-	-
Horiz. %	68.92%	64.70%	81.55%	93.99%	100.43%	106.37%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	2,490,183	2,461,720	2,404,810	2,419,125	2,417,075	2,411,839	2,432,157	1.58%
YoY %	1.16%	2.37%	-0.59%	0.08%	0.22%	-0.84%	-	-
Horiz. %	102.39%	101.22%	98.88%	99.46%	99.38%	99.16%	100.00%	-
NOSH	1,437,749	1,437,749	1,422,965	1,423,015	1,421,808	1,427,124	1,422,314	0.72%
YoY %	0.00%	1.04%	-0.00%	0.08%	-0.37%	0.34%	-	-
Horiz. %	101.09%	101.09%	100.05%	100.05%	99.96%	100.34%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	7.74%	7.45%	5.93%	7.25%	6.96%	6.29%	7.63%	-
YoY %	3.89%	25.63%	-18.21%	4.17%	10.65%	-17.56%	-	-
Horiz. %	101.44%	97.64%	77.72%	95.02%	91.22%	82.44%	100.00%	-
ROE	7.99%	7.74%	6.30%	7.84%	7.61%	6.92%	8.42%	-
YoY %	3.23%	22.86%	-19.64%	3.02%	9.97%	-17.81%	-	-
Horiz. %	94.89%	91.92%	74.82%	93.11%	90.38%	82.19%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	183.31	182.66	182.99	186.88	189.47	189.68	191.82	-2.97%
YoY %	0.36%	-0.18%	-2.08%	-1.37%	-0.11%	-1.12%	-	-
Horiz. %	95.56%	95.22%	95.40%	97.42%	98.77%	98.88%	100.00%	-
EPS	13.98	13.40	10.64	13.33	12.94	11.69	14.41	-1.99%
YoY %	4.33%	25.94%	-20.18%	3.01%	10.69%	-18.88%	-	-
Horiz. %	97.02%	92.99%	73.84%	92.51%	89.80%	81.12%	100.00%	-
DPS	10.00	9.00	9.00	13.00	13.50	13.00	15.00	-23.66%
YoY %	11.11%	0.00%	-30.77%	-3.70%	3.85%	-13.33%	-	-
Horiz. %	66.67%	60.00%	60.00%	86.67%	90.00%	86.67%	100.00%	-
NAPS	1.75	1.73	1.69	1.70	1.70	1.69	1.71	1.55%
YoY %	1.16%	2.37%	-0.59%	0.00%	0.59%	-1.17%	-	-
Horiz. %	102.34%	101.17%	98.83%	99.42%	99.42%	98.83%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	181.50	180.85	181.18	185.04	187.45	188.35	189.84	-2.94%
YoY %	0.36%	-0.18%	-2.09%	-1.29%	-0.48%	-0.78%	-	-
Horiz. %	95.61%	95.26%	95.44%	97.47%	98.74%	99.22%	100.00%	-
EPS	13.84	13.26	10.53	13.20	12.80	11.61	14.26	-1.97%
YoY %	4.37%	25.93%	-20.23%	3.12%	10.25%	-18.58%	-	-
Horiz. %	97.05%	92.99%	73.84%	92.57%	89.76%	81.42%	100.00%	-
DPS	9.90	8.91	8.92	12.88	13.34	12.82	14.80	-23.49%
YoY %	11.11%	-0.11%	-30.75%	-3.45%	4.06%	-13.38%	-	-
Horiz. %	66.89%	60.20%	60.27%	87.03%	90.14%	86.62%	100.00%	-
NAPS	1.7327	1.7129	1.6733	1.6832	1.6818	1.6782	1.6923	1.58%
YoY %	1.16%	2.37%	-0.59%	0.08%	0.21%	-0.83%	-	-
Horiz. %	102.39%	101.22%	98.88%	99.46%	99.38%	99.17%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.81	1.73	2.13	2.17	2.26	2.30	2.47	-
P/RPS	0.99	0.95	1.16	1.16	1.19	1.21	1.29	-16.16%
YoY %	4.21%	-18.10%	0.00%	-2.52%	-1.65%	-6.20%	-	-
Horiz. %	76.74%	73.64%	89.92%	89.92%	92.25%	93.80%	100.00%	-
P/EPS	12.95	12.91	20.02	16.28	17.47	19.67	17.15	-17.06%
YoY %	0.31%	-35.51%	22.97%	-6.81%	-11.18%	14.69%	-	-
Horiz. %	75.51%	75.28%	116.73%	94.93%	101.87%	114.69%	100.00%	-
EY	7.72	7.74	4.99	6.14	5.72	5.08	5.83	20.56%
YoY %	-0.26%	55.11%	-18.73%	7.34%	12.60%	-12.86%	-	-
Horiz. %	132.42%	132.76%	85.59%	105.32%	98.11%	87.14%	100.00%	-
DY	5.52	5.20	4.23	5.99	5.97	5.65	6.07	-6.13%
YoY %	6.15%	22.93%	-29.38%	0.34%	5.66%	-6.92%	-	-
Horiz. %	90.94%	85.67%	69.69%	98.68%	98.35%	93.08%	100.00%	-
P/NAPS	1.03	1.00	1.26	1.28	1.33	1.36	1.44	-20.00%
YoY %	3.00%	-20.63%	-1.56%	-3.76%	-2.21%	-5.56%	-	-
Horiz. %	71.53%	69.44%	87.50%	88.89%	92.36%	94.44%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	23/08/17	19/05/17	23/02/17	24/11/16	18/08/16	26/05/16	-
Price	1.71	1.71	2.10	2.19	2.29	2.47	2.34	-
P/RPS	0.93	0.94	1.15	1.17	1.21	1.30	1.22	-16.53%
YoY %	-1.06%	-18.26%	-1.71%	-3.31%	-6.92%	6.56%	-	-
Horiz. %	76.23%	77.05%	94.26%	95.90%	99.18%	106.56%	100.00%	-
P/EPS	12.23	12.76	19.74	16.43	17.70	21.12	16.24	-17.21%
YoY %	-4.15%	-35.36%	20.15%	-7.18%	-16.19%	30.05%	-	-
Horiz. %	75.31%	78.57%	121.55%	101.17%	108.99%	130.05%	100.00%	-
EY	8.17	7.83	5.07	6.09	5.65	4.73	6.16	20.69%
YoY %	4.34%	54.44%	-16.75%	7.79%	19.45%	-23.21%	-	-
Horiz. %	132.63%	127.11%	82.31%	98.86%	91.72%	76.79%	100.00%	-
DY	5.85	5.26	4.29	5.94	5.90	5.26	6.41	-5.90%
YoY %	11.22%	22.61%	-27.78%	0.68%	12.17%	-17.94%	-	-
Horiz. %	91.26%	82.06%	66.93%	92.67%	92.04%	82.06%	100.00%	-
P/NAPS	0.98	0.99	1.24	1.29	1.35	1.46	1.37	-19.99%
YoY %	-1.01%	-20.16%	-3.88%	-4.44%	-7.53%	6.57%	-	-
Horiz. %	71.53%	72.26%	90.51%	94.16%	98.54%	106.57%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

373

PTRANS

PERAK TRANSIT BERHAD

343

HLIND

HONG LEONG INDUSTRIES BHD

335

YTLPOWR

YTL POWER INTERNATIONAL BHD

210

GENTING

GENTING BHD

168

TOPGLOV

TOP GLOVE CORPORATION BHD

160

MBSB

MALAYSIA BUILDING SOCIETY BHD

159

DNEX

DAGANG NEXCHANGE BERHAD

141

PBBANK

PUBLIC BANK BHD

140

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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