[MAGNUM] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

21-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 141.86%

YoY- -49.3%

Quarter Report

Magnum Berhad - 2018 Q4 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	1,259,556	1,673,153	2,705,685	2,704,254	2,649,207	2,659,344	2,767,010	-12.28%
YoY %	-24.72%	-38.16%	0.05%	2.08%	-0.38%	-3.89%	-	-
Horiz. %	45.52%	60.47%	97.78%	97.73%	95.74%	96.11%	100.00%	-
PBT	25,237	143,998	343,207	313,334	306,776	284,490	334,582	-34.97%
YoY %	-82.47%	-58.04%	9.53%	2.14%	7.83%	-14.97%	-	-
Horiz. %	7.54%	43.04%	102.58%	93.65%	91.69%	85.03%	100.00%	-
Tax	-26,586	-122,445	-102,064	-205,922	-97,319	-91,568	-101,349	-19.97%
YoY %	78.29%	-19.97%	50.44%	-111.59%	-6.28%	9.65%	-	-
Horiz. %	26.23%	120.82%	100.71%	203.18%	96.02%	90.35%	100.00%	-
NP	-1,349	21,553	241,143	107,412	209,457	192,922	233,233	-
YoY %	-106.26%	-91.06%	124.50%	-48.72%	8.57%	-17.28%	-	-
Horiz. %	-0.58%	9.24%	103.39%	46.05%	89.81%	82.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	184	21,334	238,725	104,749	206,620	189,656	228,101	-69.45%
YoY %	-99.14%	-91.06%	127.90%	-49.30%	8.94%	-16.85%	-	-
Horiz. %	0.08%	9.35%	104.66%	45.92%	90.58%	83.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	105.35%	85.03%	29.74%	65.72%	31.72%	32.19%	30.29%	-
YoY %	23.90%	185.91%	-54.75%	107.19%	-1.46%	6.27%	-	-
Horiz. %	347.80%	280.72%	98.18%	216.97%	104.72%	106.27%	100.00%	-
Total Cost	1,260,905	1,651,600	2,464,542	2,596,842	2,439,750	2,466,422	2,533,777	-10.97%
YoY %	-23.66%	-32.99%	-5.09%	6.44%	-1.08%	-2.66%	-	-
Horiz. %	49.76%	65.18%	97.27%	102.49%	96.29%	97.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,356,973	2,368,363	2,475,941	2,376,334	2,475,950	2,419,125	2,423,573	-0.46%
YoY %	-0.48%	-4.34%	4.19%	-4.02%	2.35%	-0.18%	-	-
Horiz. %	97.25%	97.72%	102.16%	98.05%	102.16%	99.82%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	21,557	121,842	227,672	213,443	156,525	184,991	228,101	-32.48%
YoY %	-82.31%	-46.48%	6.67%	36.36%	-15.39%	-18.90%	-	-
Horiz. %	9.45%	53.42%	99.81%	93.57%	68.62%	81.10%	100.00%	-
Div Payout %	11,716.13%	571.12%	95.37%	203.77%	75.76%	97.54%	100.00%	-
YoY %	1,951.43%	498.85%	-53.20%	168.97%	-22.33%	-2.46%	-	-
Horiz. %	11,716.13%	571.12%	95.37%	203.77%	75.76%	97.54%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	2,356,973	2,368,363	2,475,941	2,376,334	2,475,950	2,419,125	2,423,573	-0.46%
YoY %	-0.48%	-4.34%	4.19%	-4.02%	2.35%	-0.18%	-	-
Horiz. %	97.25%	97.72%	102.16%	98.05%	102.16%	99.82%	100.00%	-
NOSH	1,437,179	1,437,749	1,437,749	1,437,749	1,437,749	1,437,749	1,425,631	0.13%
YoY %	-0.04%	0.00%	0.00%	0.00%	0.00%	0.85%	-	-
Horiz. %	100.81%	100.85%	100.85%	100.85%	100.85%	100.85%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	-0.11%	1.29%	8.91%	3.97%	7.91%	7.25%	8.43%	-
YoY %	-108.53%	-85.52%	124.43%	-49.81%	9.10%	-14.00%	-	-
Horiz. %	-1.30%	15.30%	105.69%	47.09%	93.83%	86.00%	100.00%	-
ROE	0.01%	0.90%	9.64%	4.41%	8.35%	7.84%	9.41%	-
YoY %	-98.89%	-90.66%	118.59%	-47.19%	6.51%	-16.68%	-	-
Horiz. %	0.11%	9.56%	102.44%	46.87%	88.74%	83.32%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	87.64	117.27	190.15	190.04	186.18	186.88	194.09	-12.40%
YoY %	-25.27%	-38.33%	0.06%	2.07%	-0.37%	-3.71%	-	-
Horiz. %	45.15%	60.42%	97.97%	97.91%	95.92%	96.29%	100.00%	-
EPS	0.01	1.50	16.78	7.36	14.52	13.33	16.00	-70.72%
YoY %	-99.33%	-91.06%	127.99%	-49.31%	8.93%	-16.69%	-	-
Horiz. %	0.06%	9.38%	104.88%	46.00%	90.75%	83.31%	100.00%	-
DPS	1.50	8.54	16.00	15.00	11.00	13.00	16.00	-32.57%
YoY %	-82.44%	-46.63%	6.67%	36.36%	-15.38%	-18.75%	-	-
Horiz. %	9.38%	53.37%	100.00%	93.75%	68.75%	81.25%	100.00%	-
NAPS	1.64	1.66	1.74	1.67	1.74	1.70	1.70	-0.59%
YoY %	-1.20%	-4.60%	4.19%	-4.02%	2.35%	0.00%	-	-
Horiz. %	96.47%	97.65%	102.35%	98.24%	102.35%	100.00%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	87.64	116.42	188.26	188.16	184.33	185.04	192.53	-12.28%
YoY %	-24.72%	-38.16%	0.05%	2.08%	-0.38%	-3.89%	-	-
Horiz. %	45.52%	60.47%	97.78%	97.73%	95.74%	96.11%	100.00%	-
EPS	0.01	1.48	16.61	7.29	14.38	13.20	15.87	-70.68%
YoY %	-99.32%	-91.09%	127.85%	-49.30%	8.94%	-16.82%	-	-
Horiz. %	0.06%	9.33%	104.66%	45.94%	90.61%	83.18%	100.00%	-
DPS	1.50	8.48	15.84	14.85	10.89	12.87	15.87	-32.48%
YoY %	-82.31%	-46.46%	6.67%	36.36%	-15.38%	-18.90%	-	-
Horiz. %	9.45%	53.43%	99.81%	93.57%	68.62%	81.10%	100.00%	-
NAPS	1.64	1.6479	1.7228	1.6535	1.7228	1.6832	1.6863	-0.46%
YoY %	-0.48%	-4.35%	4.19%	-4.02%	2.35%	-0.18%	-	-
Horiz. %	97.25%	97.72%	102.16%	98.05%	102.16%	99.82%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	1.90	2.28	2.57	1.95	1.74	2.17	2.51	-
P/RPS	2.17	1.94	1.35	1.03	0.93	1.16	1.29	9.04%
YoY %	11.86%	43.70%	31.07%	10.75%	-19.83%	-10.08%	-	-
Horiz. %	168.22%	150.39%	104.65%	79.84%	72.09%	89.92%	100.00%	-
P/EPS	14,840.44	152.48	15.32	26.49	11.98	16.28	15.69	212.98%
YoY %	9,632.71%	895.30%	-42.17%	121.12%	-26.41%	3.76%	-	-
Horiz. %	94,585.34%	971.83%	97.64%	168.83%	76.35%	103.76%	100.00%	-
EY	0.01	0.66	6.53	3.78	8.35	6.14	6.37	-65.87%
YoY %	-98.48%	-89.89%	72.75%	-54.73%	35.99%	-3.61%	-	-
Horiz. %	0.16%	10.36%	102.51%	59.34%	131.08%	96.39%	100.00%	-
DY	0.79	3.75	6.23	7.69	6.32	5.99	6.37	-29.35%
YoY %	-78.93%	-39.81%	-18.99%	21.68%	5.51%	-5.97%	-	-
Horiz. %	12.40%	58.87%	97.80%	120.72%	99.22%	94.03%	100.00%	-
P/NAPS	1.16	1.37	1.48	1.17	1.00	1.28	1.48	-3.97%
YoY %	-15.33%	-7.43%	26.50%	17.00%	-21.88%	-13.51%	-	-
Horiz. %	78.38%	92.57%	100.00%	79.05%	67.57%	86.49%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	24/02/22	25/02/21	26/02/20	21/02/19	27/02/18	23/02/17	25/02/16	-
Price	1.86	2.24	2.53	2.32	1.98	2.19	2.55	-
P/RPS	2.12	1.91	1.33	1.22	1.06	1.17	1.31	8.34%
YoY %	10.99%	43.61%	9.02%	15.09%	-9.40%	-10.69%	-	-
Horiz. %	161.83%	145.80%	101.53%	93.13%	80.92%	89.31%	100.00%	-
P/EPS	14,528.01	149.80	15.08	31.52	13.64	16.43	15.94	211.05%
YoY %	9,598.27%	893.37%	-52.16%	131.09%	-16.98%	3.07%	-	-
Horiz. %	91,141.84%	939.77%	94.60%	197.74%	85.57%	103.07%	100.00%	-
EY	0.01	0.67	6.63	3.17	7.33	6.09	6.27	-65.78%
YoY %	-98.51%	-89.89%	109.15%	-56.75%	20.36%	-2.87%	-	-
Horiz. %	0.16%	10.69%	105.74%	50.56%	116.91%	97.13%	100.00%	-
DY	0.81	3.81	6.32	6.47	5.56	5.94	6.27	-28.87%
YoY %	-78.74%	-39.72%	-2.32%	16.37%	-6.40%	-5.26%	-	-
Horiz. %	12.92%	60.77%	100.80%	103.19%	88.68%	94.74%	100.00%	-
P/NAPS	1.13	1.35	1.45	1.39	1.14	1.29	1.50	-4.60%
YoY %	-16.30%	-6.90%	4.32%	21.93%	-11.63%	-14.00%	-	-
Horiz. %	75.33%	90.00%	96.67%	92.67%	76.00%	86.00%	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