[MAGNUM] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

19-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -35.53%

YoY- -55.59%

Quarter Report

Magnum Berhad - 2017 Q1 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Annualized Quarter Result
Revenue	2,438,176	3,024,984	2,849,408	2,788,336	3,010,252	3,165,104	3,170,180	-4.27%
YoY %	-19.40%	6.16%	2.19%	-7.37%	-4.89%	-0.16%	-	-
Horiz. %	76.91%	95.42%	89.88%	87.96%	94.96%	99.84%	100.00%	-
PBT	310,132	351,116	319,740	184,068	389,776	516,020	475,392	-6.86%
YoY %	-11.67%	9.81%	73.71%	-52.78%	-24.46%	8.55%	-	-
Horiz. %	65.24%	73.86%	67.26%	38.72%	81.99%	108.55%	100.00%	-
Tax	-85,876	-107,328	-96,800	-58,576	-110,380	-141,888	-136,728	-7.45%
YoY %	19.99%	-10.88%	-65.26%	46.93%	22.21%	-3.77%	-	-
Horiz. %	62.81%	78.50%	70.80%	42.84%	80.73%	103.77%	100.00%	-
NP	224,256	243,788	222,940	125,492	279,396	374,132	338,664	-6.63%
YoY %	-8.01%	9.35%	77.65%	-55.08%	-25.32%	10.47%	-	-
Horiz. %	66.22%	71.99%	65.83%	37.06%	82.50%	110.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	222,372	240,028	219,748	122,280	275,360	363,052	330,136	-6.36%
YoY %	-7.36%	9.23%	79.71%	-55.59%	-24.15%	9.97%	-	-
Horiz. %	67.36%	72.71%	66.56%	37.04%	83.41%	109.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.69%	30.57%	30.27%	31.82%	28.32%	27.50%	28.76%	-
YoY %	-9.42%	0.99%	-4.87%	12.36%	2.98%	-4.38%	-	-
Horiz. %	96.28%	106.29%	105.25%	110.64%	98.47%	95.62%	100.00%	-
Total Cost	2,213,920	2,781,196	2,626,468	2,662,844	2,730,856	2,790,972	2,831,516	-4.01%
YoY %	-20.40%	5.89%	-1.37%	-2.49%	-2.15%	-1.43%	-	-
Horiz. %	78.19%	98.22%	92.76%	94.04%	96.45%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,490,171	2,461,712	2,475,941	2,404,810	2,432,157	2,453,437	2,490,249	-0.00%
YoY %	1.16%	-0.57%	2.96%	-1.12%	-0.87%	-1.48%	-	-
Horiz. %	100.00%	98.85%	99.43%	96.57%	97.67%	98.52%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	142,295	227,672	227,672	-	227,570	283,634	284,599	-10.90%
YoY %	-37.50%	0.00%	0.00%	-	-19.77%	-0.34%	-	-
Horiz. %	50.00%	80.00%	80.00%	-	79.96%	99.66%	100.00%	-
Div Payout %	63.99%	94.85%	103.61%	-	82.64%	78.13%	86.21%	-
YoY %	-32.54%	-8.45%	0.00%	-	5.77%	-9.37%	-	-
Horiz. %	74.23%	110.02%	120.18%	-	95.86%	90.63%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	2,490,171	2,461,712	2,475,941	2,404,810	2,432,157	2,453,437	2,490,249	-0.00%
YoY %	1.16%	-0.57%	2.96%	-1.12%	-0.87%	-1.48%	-	-
Horiz. %	100.00%	98.85%	99.43%	96.57%	97.67%	98.52%	100.00%	-
NOSH	1,437,749	1,437,749	1,437,749	1,437,749	1,422,314	1,418,171	1,422,999	0.17%
YoY %	0.00%	0.00%	0.00%	1.09%	0.29%	-0.34%	-	-
Horiz. %	101.04%	101.04%	101.04%	101.04%	99.95%	99.66%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	9.20%	8.06%	7.82%	4.50%	9.28%	11.82%	10.68%	-
YoY %	14.14%	3.07%	73.78%	-51.51%	-21.49%	10.67%	-	-
Horiz. %	86.14%	75.47%	73.22%	42.13%	86.89%	110.67%	100.00%	-
ROE	8.93%	9.75%	8.88%	5.08%	11.32%	14.80%	13.26%	-
YoY %	-8.41%	9.80%	74.80%	-55.12%	-23.51%	11.61%	-	-
Horiz. %	67.35%	73.53%	66.97%	38.31%	85.37%	111.61%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	171.35	212.58	200.25	195.95	211.64	223.18	222.78	-4.27%
YoY %	-19.40%	6.16%	2.19%	-7.41%	-5.17%	0.18%	-	-
Horiz. %	76.91%	95.42%	89.89%	87.96%	95.00%	100.18%	100.00%	-
EPS	15.64	16.88	15.44	8.60	19.36	25.60	23.20	-6.35%
YoY %	-7.35%	9.33%	79.53%	-55.58%	-24.38%	10.34%	-	-
Horiz. %	67.41%	72.76%	66.55%	37.07%	83.45%	110.34%	100.00%	-
DPS	10.00	16.00	16.00	0.00	16.00	20.00	20.00	-10.90%
YoY %	-37.50%	0.00%	0.00%	0.00%	-20.00%	0.00%	-	-
Horiz. %	50.00%	80.00%	80.00%	0.00%	80.00%	100.00%	100.00%	-
NAPS	1.75	1.73	1.74	1.69	1.71	1.73	1.75	0.00%
YoY %	1.16%	-0.57%	2.96%	-1.17%	-1.16%	-1.14%	-	-
Horiz. %	100.00%	98.86%	99.43%	96.57%	97.71%	98.86%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	169.65	210.48	198.26	194.01	209.46	220.23	220.58	-4.27%
YoY %	-19.40%	6.16%	2.19%	-7.38%	-4.89%	-0.16%	-	-
Horiz. %	76.91%	95.42%	89.88%	87.95%	94.96%	99.84%	100.00%	-
EPS	15.47	16.70	15.29	8.51	19.16	25.26	22.97	-6.37%
YoY %	-7.37%	9.22%	79.67%	-55.58%	-24.15%	9.97%	-	-
Horiz. %	67.35%	72.70%	66.57%	37.05%	83.41%	109.97%	100.00%	-
DPS	9.90	15.84	15.84	0.00	15.83	19.74	19.80	-10.90%
YoY %	-37.50%	0.00%	0.00%	0.00%	-19.81%	-0.30%	-	-
Horiz. %	50.00%	80.00%	80.00%	0.00%	79.95%	99.70%	100.00%	-
NAPS	1.7327	1.7129	1.7228	1.6733	1.6923	1.7071	1.7327	0.00%
YoY %	1.16%	-0.57%	2.96%	-1.12%	-0.87%	-1.48%	-	-
Horiz. %	100.00%	98.86%	99.43%	96.57%	97.67%	98.52%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.90	2.38	1.83	2.13	2.47	2.69	2.99	-
P/RPS	1.11	1.12	0.91	1.09	1.17	1.21	1.34	-3.08%
YoY %	-0.89%	23.08%	-16.51%	-6.84%	-3.31%	-9.70%	-	-
Horiz. %	82.84%	83.58%	67.91%	81.34%	87.31%	90.30%	100.00%	-
P/EPS	12.16	14.11	11.85	24.79	12.76	10.51	12.89	-0.96%
YoY %	-13.82%	19.07%	-52.20%	94.28%	21.41%	-18.46%	-	-
Horiz. %	94.34%	109.46%	91.93%	192.32%	98.99%	81.54%	100.00%	-
EY	8.22	7.09	8.44	4.03	7.84	9.52	7.76	0.96%
YoY %	15.94%	-16.00%	109.43%	-48.60%	-17.65%	22.68%	-	-
Horiz. %	105.93%	91.37%	108.76%	51.93%	101.03%	122.68%	100.00%	-
DY	5.26	6.72	8.74	0.00	6.48	7.43	6.69	-3.92%
YoY %	-21.73%	-23.11%	0.00%	0.00%	-12.79%	11.06%	-	-
Horiz. %	78.62%	100.45%	130.64%	0.00%	96.86%	111.06%	100.00%	-
P/NAPS	1.09	1.38	1.05	1.26	1.44	1.55	1.71	-7.22%
YoY %	-21.01%	31.43%	-16.67%	-12.50%	-7.10%	-9.36%	-	-
Horiz. %	63.74%	80.70%	61.40%	73.68%	84.21%	90.64%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	22/05/20	28/05/19	21/05/18	19/05/17	26/05/16	28/05/15	21/05/14	-
Price	2.18	2.31	2.12	2.10	2.34	2.68	3.04	-
P/RPS	1.27	1.09	1.06	1.07	1.11	1.20	1.36	-1.13%
YoY %	16.51%	2.83%	-0.93%	-3.60%	-7.50%	-11.76%	-	-
Horiz. %	93.38%	80.15%	77.94%	78.68%	81.62%	88.24%	100.00%	-
P/EPS	13.95	13.69	13.73	24.44	12.09	10.47	13.10	1.05%
YoY %	1.90%	-0.29%	-43.82%	102.15%	15.47%	-20.08%	-	-
Horiz. %	106.49%	104.50%	104.81%	186.56%	92.29%	79.92%	100.00%	-
EY	7.17	7.30	7.28	4.09	8.27	9.55	7.63	-1.03%
YoY %	-1.78%	0.27%	78.00%	-50.54%	-13.40%	25.16%	-	-
Horiz. %	93.97%	95.67%	95.41%	53.60%	108.39%	125.16%	100.00%	-
DY	4.59	6.93	7.55	0.00	6.84	7.46	6.58	-5.82%
YoY %	-33.77%	-8.21%	0.00%	0.00%	-8.31%	13.37%	-	-
Horiz. %	69.76%	105.32%	114.74%	0.00%	103.95%	113.37%	100.00%	-
P/NAPS	1.25	1.34	1.22	1.24	1.37	1.55	1.74	-5.35%
YoY %	-6.72%	9.84%	-1.61%	-9.49%	-11.61%	-10.92%	-	-
Horiz. %	71.84%	77.01%	70.11%	71.26%	78.74%	89.08%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 12:00:00

EMA 5

Hourly

SELL

2024-05-16 09:30:00

EMA 5

30 Mins

SELL

2024-05-16 09:20:00

EMA 5

10 Mins

SELL

2024-05-16 09:10:00

EMA 5

5 Mins

SELL

2024-05-16 09:00:00

OBV

Hourly

SELL

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

277,721,800

REVENUE

0.235

-0.01

270,452,700

TOPGLOV

1.18

-0.08

240,764,000

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,741,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

90,784,000

MYEG

1.05

+0.02

86,113,500

SUPERMX

0.995

-0.085

84,061,500

HSI-CV8

0.145

+0.01

78,540,100

More active Stocks

MPI

33.76

+1.24

150,400

F&N

33.22

+0.74

188,100

UTDPLT

26.22

+0.60

259,700

HEIM

24.76

+0.56

243,100

NESTLE

129.50

+0.50

25,000

CARLSBG

20.06

+0.44

302,500

PANAMY

19.62

+0.36

16,200

ALLIANZ

22.00

+0.32

30,700

KSENG

6.29

+0.31

445,800

PENTA

4.72

+0.27

3,542,500

More gainer Stocks

AJI

16.20

-0.36

164,000

HARTA

3.54

-0.28

30,458,100

AIRPORT

10.12

-0.28

21,055,800

KOSSAN

2.48

-0.26

17,784,400

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

745,600

ICAP

3.30

-0.14

309,600

KUAISHO-C17

0.08

-0.12

58,800

HARTA-C1W

0.405

-0.11

1,190,700

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