[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

23-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 48.07%

YoY- -0.16%

Quarter Report

Magnum Berhad - 2017 Q2 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	1,320,196	2,845,298	2,625,480	2,635,334	2,756,680	2,876,810	2,978,282	-12.66%
YoY %	-53.60%	8.37%	-0.37%	-4.40%	-4.18%	-3.41%	-	-
Horiz. %	44.33%	95.53%	88.15%	88.49%	92.56%	96.59%	100.00%	-
PBT	105,602	384,838	300,626	266,848	262,928	431,108	426,848	-20.75%
YoY %	-72.56%	28.01%	12.66%	1.49%	-39.01%	1.00%	-	-
Horiz. %	24.74%	90.16%	70.43%	62.52%	61.60%	101.00%	100.00%	-
Tax	-41,666	-112,384	-91,906	-82,560	-77,802	-122,560	-119,304	-16.06%
YoY %	62.93%	-22.28%	-11.32%	-6.12%	36.52%	-2.73%	-	-
Horiz. %	34.92%	94.20%	77.04%	69.20%	65.21%	102.73%	100.00%	-
NP	63,936	272,454	208,720	184,288	185,126	308,548	307,544	-23.01%
YoY %	-76.53%	30.54%	13.26%	-0.45%	-40.00%	0.33%	-	-
Horiz. %	20.79%	88.59%	67.87%	59.92%	60.19%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,856	268,858	205,982	181,058	181,350	301,176	301,066	-22.75%
YoY %	-76.25%	30.52%	13.77%	-0.16%	-39.79%	0.04%	-	-
Horiz. %	21.21%	89.30%	68.42%	60.14%	60.24%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.46%	29.20%	30.57%	30.94%	29.59%	28.43%	27.95%	-
YoY %	35.14%	-4.48%	-1.20%	4.56%	4.08%	1.72%	-	-
Horiz. %	141.18%	104.47%	109.37%	110.70%	105.87%	101.72%	100.00%	-
Total Cost	1,256,260	2,572,844	2,416,760	2,451,046	2,571,554	2,568,262	2,670,738	-11.80%
YoY %	-51.17%	6.46%	-1.40%	-4.69%	0.13%	-3.84%	-	-
Horiz. %	47.04%	96.33%	90.49%	91.77%	96.29%	96.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,433,253	2,475,941	2,475,941	2,461,720	2,405,663	2,443,503	2,471,013	-0.25%
YoY %	-1.72%	0.00%	0.58%	2.33%	-1.55%	-1.11%	-	-
Horiz. %	98.47%	100.20%	100.20%	99.62%	97.36%	98.89%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	129,204	256,131	199,213	85,377	199,285	284,128	284,024	-12.29%
YoY %	-49.56%	28.57%	133.33%	-57.16%	-29.86%	0.04%	-	-
Horiz. %	45.49%	90.18%	70.14%	30.06%	70.16%	100.04%	100.00%	-
Div Payout %	202.34%	95.27%	96.71%	47.15%	109.89%	94.34%	94.34%	-
YoY %	112.39%	-1.49%	105.11%	-57.09%	16.48%	0.00%	-	-
Horiz. %	214.48%	100.99%	102.51%	49.98%	116.48%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,433,253	2,475,941	2,475,941	2,461,720	2,405,663	2,443,503	2,471,013	-0.25%
YoY %	-1.72%	0.00%	0.58%	2.33%	-1.55%	-1.11%	-	-
Horiz. %	98.47%	100.20%	100.20%	99.62%	97.36%	98.89%	100.00%	-
NOSH	1,437,749	1,437,749	1,437,749	1,437,749	1,423,469	1,420,641	1,420,122	0.20%
YoY %	0.00%	0.00%	0.00%	1.00%	0.20%	0.04%	-	-
Horiz. %	101.24%	101.24%	101.24%	101.24%	100.24%	100.04%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	4.84%	9.58%	7.95%	6.99%	6.72%	10.73%	10.33%	-
YoY %	-49.48%	20.50%	13.73%	4.02%	-37.37%	3.87%	-	-
Horiz. %	46.85%	92.74%	76.96%	67.67%	65.05%	103.87%	100.00%	-
ROE	2.62%	10.86%	8.32%	7.35%	7.54%	12.33%	12.18%	-
YoY %	-75.87%	30.53%	13.20%	-2.52%	-38.85%	1.23%	-	-
Horiz. %	21.51%	89.16%	68.31%	60.34%	61.90%	101.23%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	92.78	199.96	184.51	185.20	193.66	202.50	209.72	-12.69%
YoY %	-53.60%	8.37%	-0.37%	-4.37%	-4.37%	-3.44%	-	-
Horiz. %	44.24%	95.35%	87.98%	88.31%	92.34%	96.56%	100.00%	-
EPS	4.48	18.90	14.48	12.72	12.74	21.14	21.20	-22.80%
YoY %	-76.30%	30.52%	13.84%	-0.16%	-39.74%	-0.28%	-	-
Horiz. %	21.13%	89.15%	68.30%	60.00%	60.09%	99.72%	100.00%	-
DPS	9.08	18.00	14.00	6.00	14.00	20.00	20.00	-12.32%
YoY %	-49.56%	28.57%	133.33%	-57.14%	-30.00%	0.00%	-	-
Horiz. %	45.40%	90.00%	70.00%	30.00%	70.00%	100.00%	100.00%	-
NAPS	1.71	1.74	1.74	1.73	1.69	1.72	1.74	-0.28%
YoY %	-1.72%	0.00%	0.58%	2.37%	-1.74%	-1.15%	-	-
Horiz. %	98.28%	100.00%	100.00%	99.43%	97.13%	98.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	91.86	197.98	182.68	183.37	191.81	200.17	207.23	-12.66%
YoY %	-53.60%	8.38%	-0.38%	-4.40%	-4.18%	-3.41%	-	-
Horiz. %	44.33%	95.54%	88.15%	88.49%	92.56%	96.59%	100.00%	-
EPS	4.44	18.71	14.33	12.60	12.62	20.96	20.95	-22.76%
YoY %	-76.27%	30.57%	13.73%	-0.16%	-39.79%	0.05%	-	-
Horiz. %	21.19%	89.31%	68.40%	60.14%	60.24%	100.05%	100.00%	-
DPS	8.99	17.82	13.86	5.94	13.87	19.77	19.76	-12.29%
YoY %	-49.55%	28.57%	133.33%	-57.17%	-29.84%	0.05%	-	-
Horiz. %	45.50%	90.18%	70.14%	30.06%	70.19%	100.05%	100.00%	-
NAPS	1.6931	1.7228	1.7228	1.7129	1.6739	1.7002	1.7193	-0.25%
YoY %	-1.72%	0.00%	0.58%	2.33%	-1.55%	-1.11%	-	-
Horiz. %	98.48%	100.20%	100.20%	99.63%	97.36%	98.89%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.20	2.66	2.09	1.73	2.30	2.65	3.05	-
P/RPS	2.37	1.33	1.13	0.93	1.19	1.31	1.45	8.52%
YoY %	78.20%	17.70%	21.51%	-21.85%	-9.16%	-9.66%	-	-
Horiz. %	163.45%	91.72%	77.93%	64.14%	82.07%	90.34%	100.00%	-
P/EPS	49.02	14.08	14.44	13.60	18.05	12.50	14.39	22.64%
YoY %	248.15%	-2.49%	6.18%	-24.65%	44.40%	-13.13%	-	-
Horiz. %	340.65%	97.85%	100.35%	94.51%	125.43%	86.87%	100.00%	-
EY	2.04	7.10	6.93	7.35	5.54	8.00	6.95	-18.46%
YoY %	-71.27%	2.45%	-5.71%	32.67%	-30.75%	15.11%	-	-
Horiz. %	29.35%	102.16%	99.71%	105.76%	79.71%	115.11%	100.00%	-
DY	4.13	6.77	6.70	3.47	6.09	7.55	6.56	-7.41%
YoY %	-39.00%	1.04%	93.08%	-43.02%	-19.34%	15.09%	-	-
Horiz. %	62.96%	103.20%	102.13%	52.90%	92.84%	115.09%	100.00%	-
P/NAPS	1.29	1.53	1.20	1.00	1.36	1.54	1.75	-4.95%
YoY %	-15.69%	27.50%	20.00%	-26.47%	-11.69%	-12.00%	-	-
Horiz. %	73.71%	87.43%	68.57%	57.14%	77.71%	88.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	22/08/19	24/08/18	23/08/17	18/08/16	19/08/15	21/08/14	-
Price	2.18	2.78	2.00	1.71	2.47	2.59	3.05	-
P/RPS	2.35	1.39	1.08	0.92	1.28	1.28	1.45	8.37%
YoY %	69.06%	28.70%	17.39%	-28.12%	0.00%	-11.72%	-	-
Horiz. %	162.07%	95.86%	74.48%	63.45%	88.28%	88.28%	100.00%	-
P/EPS	48.58	14.71	13.82	13.44	19.39	12.22	14.39	22.45%
YoY %	230.25%	6.44%	2.83%	-30.69%	58.67%	-15.08%	-	-
Horiz. %	337.60%	102.22%	96.04%	93.40%	134.75%	84.92%	100.00%	-
EY	2.06	6.80	7.24	7.44	5.16	8.19	6.95	-18.33%
YoY %	-69.71%	-6.08%	-2.69%	44.19%	-37.00%	17.84%	-	-
Horiz. %	29.64%	97.84%	104.17%	107.05%	74.24%	117.84%	100.00%	-
DY	4.17	6.47	7.00	3.51	5.67	7.72	6.56	-7.26%
YoY %	-35.55%	-7.57%	99.43%	-38.10%	-26.55%	17.68%	-	-
Horiz. %	63.57%	98.63%	106.71%	53.51%	86.43%	117.68%	100.00%	-
P/NAPS	1.27	1.60	1.15	0.99	1.46	1.51	1.75	-5.19%
YoY %	-20.63%	39.13%	16.16%	-32.19%	-3.31%	-13.71%	-	-
Horiz. %	72.57%	91.43%	65.71%	56.57%	83.43%	86.29%	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