[MAGNUM] QoQ TTM Result on 31-Dec-2019 [#4]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

26-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- -6.27%

YoY- 127.9%

Quarter Report

Magnum Berhad-2019 Q4 Results (amended).pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	1,776,735	1,943,134	2,558,983	2,705,685	2,799,158	2,814,163	2,748,148	-25.17%
YoY %	-8.56%	-24.07%	-5.42%	-3.34%	-0.53%	2.40%	-	-
Horiz. %	64.65%	70.71%	93.12%	98.45%	101.86%	102.40%	100.00%	-
PBT	180,045	203,589	332,961	343,207	368,188	355,440	321,178	-31.94%
YoY %	-11.56%	-38.86%	-2.99%	-6.78%	3.59%	10.67%	-	-
Horiz. %	56.06%	63.39%	103.67%	106.86%	114.64%	110.67%	100.00%	-
Tax	-62,532	-66,705	-96,701	-102,064	-109,460	-216,161	-208,554	-55.10%
YoY %	6.26%	31.02%	5.25%	6.76%	49.36%	-3.65%	-	-
Horiz. %	29.98%	31.98%	46.37%	48.94%	52.49%	103.65%	100.00%	-
NP	117,513	136,884	236,260	241,143	258,728	139,279	112,624	2.86%
YoY %	-14.15%	-42.06%	-2.02%	-6.80%	85.76%	23.67%	-	-
Horiz. %	104.34%	121.54%	209.78%	214.11%	229.73%	123.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	118,475	136,224	234,311	238,725	254,704	136,187	109,819	5.17%
YoY %	-13.03%	-41.86%	-1.85%	-6.27%	87.03%	24.01%	-	-
Horiz. %	107.88%	124.04%	213.36%	217.38%	231.93%	124.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.73%	32.76%	29.04%	29.74%	29.73%	60.82%	64.93%	-
YoY %	6.01%	12.81%	-2.35%	0.03%	-51.12%	-6.33%	-	-
Horiz. %	53.49%	50.45%	44.73%	45.80%	45.79%	93.67%	100.00%	-
Total Cost	1,659,222	1,806,250	2,322,723	2,464,542	2,540,430	2,674,884	2,635,524	-26.48%
YoY %	-8.14%	-22.24%	-5.75%	-2.99%	-5.03%	1.49%	-	-
Horiz. %	62.96%	68.53%	88.13%	93.51%	96.39%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,433,697	2,433,253	2,490,171	2,475,941	2,447,482	2,475,941	2,461,712	-0.75%
YoY %	0.02%	-2.29%	0.57%	1.16%	-1.15%	0.58%	-	-
Horiz. %	98.86%	98.84%	101.16%	100.58%	99.42%	100.58%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	135,755	164,209	206,328	227,672	241,902	241,902	213,443	-25.98%
YoY %	-17.33%	-20.41%	-9.37%	-5.88%	0.00%	13.33%	-	-
Horiz. %	63.60%	76.93%	96.67%	106.67%	113.33%	113.33%	100.00%	-
Div Payout %	114.59%	120.54%	88.06%	95.37%	94.97%	177.63%	194.36%	-
YoY %	-4.94%	36.88%	-7.66%	0.42%	-46.53%	-8.61%	-	-
Horiz. %	58.96%	62.02%	45.31%	49.07%	48.86%	91.39%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	2,433,697	2,433,253	2,490,171	2,475,941	2,447,482	2,475,941	2,461,712	-0.75%
YoY %	0.02%	-2.29%	0.57%	1.16%	-1.15%	0.58%	-	-
Horiz. %	98.86%	98.84%	101.16%	100.58%	99.42%	100.58%	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	6.61%	7.04%	9.23%	8.91%	9.24%	4.95%	4.10%	-
YoY %	-6.11%	-23.73%	3.59%	-3.57%	86.67%	20.73%	-	-
Horiz. %	161.22%	171.71%	225.12%	217.32%	225.37%	120.73%	100.00%	-
ROE	4.87%	5.60%	9.41%	9.64%	10.41%	5.50%	4.46%	-
YoY %	-13.04%	-40.49%	-2.39%	-7.40%	89.27%	23.32%	-	-
Horiz. %	109.19%	125.56%	210.99%	216.14%	233.41%	123.32%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	124.84	136.56	179.84	190.15	196.71	197.77	193.13	-25.18%
YoY %	-8.58%	-24.07%	-5.42%	-3.33%	-0.54%	2.40%	-	-
Horiz. %	64.64%	70.71%	93.12%	98.46%	101.85%	102.40%	100.00%	-
EPS	8.32	9.57	16.47	16.78	17.90	9.57	7.72	5.10%
YoY %	-13.06%	-41.89%	-1.85%	-6.26%	87.04%	23.96%	-	-
Horiz. %	107.77%	123.96%	213.34%	217.36%	231.87%	123.96%	100.00%	-
DPS	9.54	11.54	14.50	16.00	17.00	17.00	15.00	-25.98%
YoY %	-17.33%	-20.41%	-9.38%	-5.88%	0.00%	13.33%	-	-
Horiz. %	63.60%	76.93%	96.67%	106.67%	113.33%	113.33%	100.00%	-
NAPS	1.71	1.71	1.75	1.74	1.72	1.74	1.73	-0.77%
YoY %	0.00%	-2.29%	0.57%	1.16%	-1.15%	0.58%	-	-
Horiz. %	98.84%	98.84%	101.16%	100.58%	99.42%	100.58%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	123.63	135.20	178.06	188.26	194.77	195.81	191.22	-25.17%
YoY %	-8.56%	-24.07%	-5.42%	-3.34%	-0.53%	2.40%	-	-
Horiz. %	64.65%	70.70%	93.12%	98.45%	101.86%	102.40%	100.00%	-
EPS	8.24	9.48	16.30	16.61	17.72	9.48	7.64	5.15%
YoY %	-13.08%	-41.84%	-1.87%	-6.26%	86.92%	24.08%	-	-
Horiz. %	107.85%	124.08%	213.35%	217.41%	231.94%	124.08%	100.00%	-
DPS	9.45	11.43	14.36	15.84	16.83	16.83	14.85	-25.95%
YoY %	-17.32%	-20.40%	-9.34%	-5.88%	0.00%	13.33%	-	-
Horiz. %	63.64%	76.97%	96.70%	106.67%	113.33%	113.33%	100.00%	-
NAPS	1.6934	1.6931	1.7327	1.7228	1.703	1.7228	1.7129	-0.75%
YoY %	0.02%	-2.29%	0.57%	1.16%	-1.15%	0.58%	-	-
Horiz. %	98.86%	98.84%	101.16%	100.58%	99.42%	100.58%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.10	2.20	1.90	2.57	2.83	2.66	2.38	-
P/RPS	1.68	1.61	1.06	1.35	1.44	1.35	1.23	23.03%
YoY %	4.35%	51.89%	-21.48%	-6.25%	6.67%	9.76%	-	-
Horiz. %	136.59%	130.89%	86.18%	109.76%	117.07%	109.76%	100.00%	-
P/EPS	25.23	22.98	11.54	15.32	15.81	27.79	30.84	-12.49%
YoY %	9.79%	99.13%	-24.67%	-3.10%	-43.11%	-9.89%	-	-
Horiz. %	81.81%	74.51%	37.42%	49.68%	51.26%	90.11%	100.00%	-
EY	3.96	4.35	8.67	6.53	6.32	3.60	3.24	14.27%
YoY %	-8.97%	-49.83%	32.77%	3.32%	75.56%	11.11%	-	-
Horiz. %	122.22%	134.26%	267.59%	201.54%	195.06%	111.11%	100.00%	-
DY	4.54	5.25	7.63	6.23	6.01	6.39	6.30	-19.57%
YoY %	-13.52%	-31.19%	22.47%	3.66%	-5.95%	1.43%	-	-
Horiz. %	72.06%	83.33%	121.11%	98.89%	95.40%	101.43%	100.00%	-
P/NAPS	1.23	1.29	1.09	1.48	1.65	1.53	1.38	-7.36%
YoY %	-4.65%	18.35%	-26.35%	-10.30%	7.84%	10.87%	-	-
Horiz. %	89.13%	93.48%	78.99%	107.25%	119.57%	110.87%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	26/08/20	22/05/20	26/02/20	19/11/19	22/08/19	28/05/19	-
Price	2.20	2.18	2.18	2.53	2.75	2.78	2.31	-
P/RPS	1.76	1.60	1.21	1.33	1.40	1.41	1.20	28.99%
YoY %	10.00%	32.23%	-9.02%	-5.00%	-0.71%	17.50%	-	-
Horiz. %	146.67%	133.33%	100.83%	110.83%	116.67%	117.50%	100.00%	-
P/EPS	26.43	22.77	13.24	15.08	15.36	29.05	29.93	-7.93%
YoY %	16.07%	71.98%	-12.20%	-1.82%	-47.13%	-2.94%	-	-
Horiz. %	88.31%	76.08%	44.24%	50.38%	51.32%	97.06%	100.00%	-
EY	3.78	4.39	7.55	6.63	6.51	3.44	3.34	8.57%
YoY %	-13.90%	-41.85%	13.88%	1.84%	89.24%	2.99%	-	-
Horiz. %	113.17%	131.44%	226.05%	198.50%	194.91%	102.99%	100.00%	-
DY	4.34	5.29	6.65	6.32	6.18	6.12	6.49	-23.47%
YoY %	-17.96%	-20.45%	5.22%	2.27%	0.98%	-5.70%	-	-
Horiz. %	66.87%	81.51%	102.47%	97.38%	95.22%	94.30%	100.00%	-
P/NAPS	1.29	1.27	1.25	1.45	1.60	1.60	1.34	-2.49%
YoY %	1.57%	1.60%	-13.79%	-9.38%	0.00%	19.40%	-	-
Horiz. %	96.27%	94.78%	93.28%	108.21%	119.40%	119.40%	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 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