[MAGNUM] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

21-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 23.28%

YoY- -44.77%

Quarter Report

Magnum 2014 Q1 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	2,788,336	3,010,252	3,165,104	3,170,180	3,389,700	3,623,556	3,781,504	-4.94%
YoY %	-7.37%	-4.89%	-0.16%	-6.48%	-6.45%	-4.18%	-	-
Horiz. %	73.74%	79.60%	83.70%	83.83%	89.64%	95.82%	100.00%	-
PBT	184,068	389,776	516,020	475,392	631,872	472,628	668,324	-19.32%
YoY %	-52.78%	-24.46%	8.55%	-24.76%	33.69%	-29.28%	-	-
Horiz. %	27.54%	58.32%	77.21%	71.13%	94.55%	70.72%	100.00%	-
Tax	-58,576	-110,380	-141,888	-136,728	-16,080	-131,520	-126,756	-12.06%
YoY %	46.93%	22.21%	-3.77%	-750.30%	87.77%	-3.76%	-	-
Horiz. %	46.21%	87.08%	111.94%	107.87%	12.69%	103.76%	100.00%	-
NP	125,492	279,396	374,132	338,664	615,792	341,108	541,568	-21.61%
YoY %	-55.08%	-25.32%	10.47%	-45.00%	80.53%	-37.01%	-	-
Horiz. %	23.17%	51.59%	69.08%	62.53%	113.71%	62.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,280	275,360	363,052	330,136	597,780	334,896	352,376	-16.15%
YoY %	-55.59%	-24.15%	9.97%	-44.77%	78.50%	-4.96%	-	-
Horiz. %	34.70%	78.14%	103.03%	93.69%	169.64%	95.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.82%	28.32%	27.50%	28.76%	2.54%	27.83%	18.97%	-
YoY %	12.36%	2.98%	-4.38%	1,032.28%	-90.87%	46.71%	-	-
Horiz. %	167.74%	149.29%	144.97%	151.61%	13.39%	146.71%	100.00%	-
Total Cost	2,662,844	2,730,856	2,790,972	2,831,516	2,773,908	3,282,448	3,239,936	-3.21%
YoY %	-2.49%	-2.15%	-1.43%	2.08%	-15.49%	1.31%	-	-
Horiz. %	82.19%	84.29%	86.14%	87.39%	85.62%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,404,810	2,432,157	2,453,437	2,490,249	3,543,981	3,263,816	2,453,601	-0.33%
YoY %	-1.12%	-0.87%	-1.48%	-29.73%	8.58%	33.02%	-	-
Horiz. %	98.01%	99.13%	99.99%	101.49%	144.44%	133.02%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	-	227,570	283,634	284,599	284,657	283,810	213,356	-
YoY %	-	-19.77%	-0.34%	-0.02%	0.30%	33.02%	-	-
Horiz. %	-	106.66%	132.94%	133.39%	133.42%	133.02%	100.00%	-
Div Payout %	-	82.64%	78.13%	86.21%	47.62%	84.75%	60.55%	-
YoY %	-	5.77%	-9.37%	81.04%	-43.81%	39.97%	-	-
Horiz. %	-	136.48%	129.03%	142.38%	78.65%	139.97%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	2,404,810	2,432,157	2,453,437	2,490,249	3,543,981	3,263,816	2,453,601	-0.33%
YoY %	-1.12%	-0.87%	-1.48%	-29.73%	8.58%	33.02%	-	-
Horiz. %	98.01%	99.13%	99.99%	101.49%	144.44%	133.02%	100.00%	-
NOSH	1,437,749	1,422,314	1,418,171	1,422,999	1,423,285	1,419,050	1,066,783	5.09%
YoY %	1.09%	0.29%	-0.34%	-0.02%	0.30%	33.02%	-	-
Horiz. %	134.77%	133.33%	132.94%	133.39%	133.42%	133.02%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	4.50%	9.28%	11.82%	10.68%	18.17%	9.41%	14.32%	-
YoY %	-51.51%	-21.49%	10.67%	-41.22%	93.09%	-34.29%	-	-
Horiz. %	31.42%	64.80%	82.54%	74.58%	126.89%	65.71%	100.00%	-
ROE	5.08%	11.32%	14.80%	13.26%	16.87%	10.26%	14.36%	-
YoY %	-55.12%	-23.51%	11.61%	-21.40%	64.42%	-28.55%	-	-
Horiz. %	35.38%	78.83%	103.06%	92.34%	117.48%	71.45%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	195.95	211.64	223.18	222.78	238.16	255.35	354.48	-9.39%
YoY %	-7.41%	-5.17%	0.18%	-6.46%	-6.73%	-27.96%	-	-
Horiz. %	55.28%	59.70%	62.96%	62.85%	67.19%	72.04%	100.00%	-
EPS	8.60	19.36	25.60	23.20	42.00	23.60	33.20	-20.14%
YoY %	-55.58%	-24.38%	10.34%	-44.76%	77.97%	-28.92%	-	-
Horiz. %	25.90%	58.31%	77.11%	69.88%	126.51%	71.08%	100.00%	-
DPS	0.00	16.00	20.00	20.00	20.00	20.00	20.00	-
YoY %	0.00%	-20.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	80.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.69	1.71	1.73	1.75	2.49	2.30	2.30	-5.00%
YoY %	-1.17%	-1.16%	-1.14%	-29.72%	8.26%	0.00%	-	-
Horiz. %	73.48%	74.35%	75.22%	76.09%	108.26%	100.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,999
RPS	194.01	209.46	220.23	220.58	235.86	252.13	263.12	-4.94%
YoY %	-7.38%	-4.89%	-0.16%	-6.48%	-6.45%	-4.18%	-	-
Horiz. %	73.73%	79.61%	83.70%	83.83%	89.64%	95.82%	100.00%	-
EPS	8.51	19.16	25.26	22.97	41.59	23.30	24.52	-16.15%
YoY %	-55.58%	-24.15%	9.97%	-44.77%	78.50%	-4.98%	-	-
Horiz. %	34.71%	78.14%	103.02%	93.68%	169.62%	95.02%	100.00%	-
DPS	0.00	15.83	19.74	19.80	19.81	19.75	14.85	-
YoY %	0.00%	-19.81%	-0.30%	-0.05%	0.30%	33.00%	-	-
Horiz. %	0.00%	106.60%	132.93%	133.33%	133.40%	133.00%	100.00%	-
NAPS	1.6733	1.6923	1.7071	1.7327	2.4659	2.271	1.7072	-0.33%
YoY %	-1.12%	-0.87%	-1.48%	-29.73%	8.58%	33.02%	-	-
Horiz. %	98.01%	99.13%	99.99%	101.49%	144.44%	133.02%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	2.13	2.47	2.69	2.99	3.62	2.76	2.68	-
P/RPS	1.09	1.17	1.21	1.34	1.52	1.08	0.76	6.18%
YoY %	-6.84%	-3.31%	-9.70%	-11.84%	40.74%	42.11%	-	-
Horiz. %	143.42%	153.95%	159.21%	176.32%	200.00%	142.11%	100.00%	-
P/EPS	24.79	12.76	10.51	12.89	8.62	11.69	8.11	20.44%
YoY %	94.28%	21.41%	-18.46%	49.54%	-26.26%	44.14%	-	-
Horiz. %	305.67%	157.34%	129.59%	158.94%	106.29%	144.14%	100.00%	-
EY	4.03	7.84	9.52	7.76	11.60	8.55	12.33	-16.98%
YoY %	-48.60%	-17.65%	22.68%	-33.10%	35.67%	-30.66%	-	-
Horiz. %	32.68%	63.58%	77.21%	62.94%	94.08%	69.34%	100.00%	-
DY	0.00	6.48	7.43	6.69	5.52	7.25	7.46	-
YoY %	0.00%	-12.79%	11.06%	21.20%	-23.86%	-2.82%	-	-
Horiz. %	0.00%	86.86%	99.60%	89.68%	73.99%	97.18%	100.00%	-
P/NAPS	1.26	1.44	1.55	1.71	1.45	1.20	1.17	1.24%
YoY %	-12.50%	-7.10%	-9.36%	17.93%	20.83%	2.56%	-	-
Horiz. %	107.69%	123.08%	132.48%	146.15%	123.93%	102.56%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	19/05/17	26/05/16	28/05/15	21/05/14	27/05/13	25/05/12	25/05/11	-
Price	2.10	2.34	2.68	3.04	3.51	3.19	3.13	-
P/RPS	1.07	1.11	1.20	1.36	1.47	1.25	0.88	3.30%
YoY %	-3.60%	-7.50%	-11.76%	-7.48%	17.60%	42.05%	-	-
Horiz. %	121.59%	126.14%	136.36%	154.55%	167.05%	142.05%	100.00%	-
P/EPS	24.44	12.09	10.47	13.10	8.36	13.52	9.48	17.08%
YoY %	102.15%	15.47%	-20.08%	56.70%	-38.17%	42.62%	-	-
Horiz. %	257.81%	127.53%	110.44%	138.19%	88.19%	142.62%	100.00%	-
EY	4.09	8.27	9.55	7.63	11.97	7.40	10.55	-14.59%
YoY %	-50.54%	-13.40%	25.16%	-36.26%	61.76%	-29.86%	-	-
Horiz. %	38.77%	78.39%	90.52%	72.32%	113.46%	70.14%	100.00%	-
DY	0.00	6.84	7.46	6.58	5.70	6.27	6.39	-
YoY %	0.00%	-8.31%	13.37%	15.44%	-9.09%	-1.88%	-	-
Horiz. %	0.00%	107.04%	116.74%	102.97%	89.20%	98.12%	100.00%	-
P/NAPS	1.24	1.37	1.55	1.74	1.41	1.39	1.36	-1.52%
YoY %	-9.49%	-11.61%	-10.92%	23.40%	1.44%	2.21%	-	-
Horiz. %	91.18%	100.74%	113.97%	127.94%	103.68%	102.21%	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