[MAGNUM] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

19-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 65.91%

YoY- 0.04%

Quarter Report

Magnum Berhad - 2015 Q2 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	1,312,740	1,317,667	1,378,340	1,438,405	1,489,141	1,547,744	1,598,718	-3.22%
YoY %	-0.37%	-4.40%	-4.18%	-3.41%	-3.79%	-3.19%	-	-
Horiz. %	82.11%	82.42%	86.22%	89.97%	93.15%	96.81%	100.00%	-
PBT	150,313	133,424	131,464	215,554	213,424	244,314	220,279	-6.16%
YoY %	12.66%	1.49%	-39.01%	1.00%	-12.64%	10.91%	-	-
Horiz. %	68.24%	60.57%	59.68%	97.85%	96.89%	110.91%	100.00%	-
Tax	-45,953	-41,280	-38,901	-61,280	-59,652	-88,799	-3,781	51.60%
YoY %	-11.32%	-6.12%	36.52%	-2.73%	32.82%	-2,248.56%	-	-
Horiz. %	1,215.37%	1,091.77%	1,028.85%	1,620.74%	1,577.68%	2,348.56%	100.00%	-
NP	104,360	92,144	92,563	154,274	153,772	155,515	216,498	-11.44%
YoY %	13.26%	-0.45%	-40.00%	0.33%	-1.12%	-28.17%	-	-
Horiz. %	48.20%	42.56%	42.75%	71.26%	71.03%	71.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,991	90,529	90,675	150,588	150,533	150,094	218,348	-11.76%
YoY %	13.77%	-0.16%	-39.79%	0.04%	0.29%	-31.26%	-	-
Horiz. %	47.17%	41.46%	41.53%	68.97%	68.94%	68.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.57%	30.94%	29.59%	28.43%	27.95%	36.35%	1.72%	-
YoY %	-1.20%	4.56%	4.08%	1.72%	-23.11%	2,013.37%	-	-
Horiz. %	1,777.33%	1,798.84%	1,720.35%	1,652.91%	1,625.00%	2,113.37%	100.00%	-
Total Cost	1,208,380	1,225,523	1,285,777	1,284,131	1,335,369	1,392,229	1,382,220	-2.21%
YoY %	-1.40%	-4.69%	0.13%	-3.84%	-4.08%	0.72%	-	-
Horiz. %	87.42%	88.66%	93.02%	92.90%	96.61%	100.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,475,941	2,461,720	2,405,663	2,443,503	2,471,013	3,259,183	3,367,982	-4.99%
YoY %	0.58%	2.33%	-1.55%	-1.11%	-24.18%	-3.23%	-	-
Horiz. %	73.51%	73.09%	71.43%	72.55%	73.37%	96.77%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	99,606	42,688	99,642	142,064	142,012	142,946	71,355	5.71%
YoY %	133.33%	-57.16%	-29.86%	0.04%	-0.65%	100.33%	-	-
Horiz. %	139.59%	59.82%	139.64%	199.09%	199.02%	200.33%	100.00%	-
Div Payout %	96.71%	47.15%	109.89%	94.34%	94.34%	95.24%	32.68%	-
YoY %	105.11%	-57.09%	16.48%	0.00%	-0.94%	191.43%	-	-
Horiz. %	295.93%	144.28%	336.26%	288.68%	288.68%	291.43%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	2,475,941	2,461,720	2,405,663	2,443,503	2,471,013	3,259,183	3,367,982	-4.99%
YoY %	0.58%	2.33%	-1.55%	-1.11%	-24.18%	-3.23%	-	-
Horiz. %	73.51%	73.09%	71.43%	72.55%	73.37%	96.77%	100.00%	-
NOSH	1,437,749	1,437,749	1,423,469	1,420,641	1,420,122	1,429,466	1,427,111	0.12%
YoY %	0.00%	1.00%	0.20%	0.04%	-0.65%	0.17%	-	-
Horiz. %	100.75%	100.75%	99.74%	99.55%	99.51%	100.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	7.95%	6.99%	6.72%	10.73%	10.33%	10.05%	13.54%	-
YoY %	13.73%	4.02%	-37.37%	3.87%	2.79%	-25.78%	-	-
Horiz. %	58.71%	51.62%	49.63%	79.25%	76.29%	74.22%	100.00%	-
ROE	4.16%	3.68%	3.77%	6.16%	6.09%	4.61%	6.48%	-
YoY %	13.04%	-2.39%	-38.80%	1.15%	32.10%	-28.86%	-	-
Horiz. %	64.20%	56.79%	58.18%	95.06%	93.98%	71.14%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	92.25	92.60	96.83	101.25	104.86	108.27	112.02	-3.18%
YoY %	-0.38%	-4.37%	-4.37%	-3.44%	-3.15%	-3.35%	-	-
Horiz. %	82.35%	82.66%	86.44%	90.39%	93.61%	96.65%	100.00%	-
EPS	7.24	6.36	6.37	10.57	10.60	10.50	15.30	-11.71%
YoY %	13.84%	-0.16%	-39.74%	-0.28%	0.95%	-31.37%	-	-
Horiz. %	47.32%	41.57%	41.63%	69.08%	69.28%	68.63%	100.00%	-
DPS	7.00	3.00	7.00	10.00	10.00	10.00	5.00	5.76%
YoY %	133.33%	-57.14%	-30.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	140.00%	60.00%	140.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	1.74	1.73	1.69	1.72	1.74	2.28	2.36	-4.95%
YoY %	0.58%	2.37%	-1.74%	-1.15%	-23.68%	-3.39%	-	-
Horiz. %	73.73%	73.31%	71.61%	72.88%	73.73%	96.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,424,404
RPS	91.34	91.68	95.91	100.09	103.62	107.69	111.24	-3.23%
YoY %	-0.37%	-4.41%	-4.18%	-3.41%	-3.78%	-3.19%	-	-
Horiz. %	82.11%	82.42%	86.22%	89.98%	93.15%	96.81%	100.00%	-
EPS	7.17	6.30	6.31	10.48	10.47	10.44	15.19	-11.75%
YoY %	13.81%	-0.16%	-39.79%	0.10%	0.29%	-31.27%	-	-
Horiz. %	47.20%	41.47%	41.54%	68.99%	68.93%	68.73%	100.00%	-
DPS	6.93	2.97	6.93	9.88	9.88	9.95	4.96	5.72%
YoY %	133.33%	-57.14%	-29.86%	0.00%	-0.70%	100.60%	-	-
Horiz. %	139.72%	59.88%	139.72%	199.19%	199.19%	200.60%	100.00%	-
NAPS	1.7228	1.7129	1.6739	1.7002	1.7193	2.2678	2.3435	-4.99%
YoY %	0.58%	2.33%	-1.55%	-1.11%	-24.19%	-3.23%	-	-
Horiz. %	73.51%	73.09%	71.43%	72.55%	73.36%	96.77%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.09	1.73	2.30	2.65	3.05	3.61	3.30	-
P/RPS	2.27	1.87	2.38	2.62	2.91	3.33	2.95	-4.27%
YoY %	21.39%	-21.43%	-9.16%	-9.97%	-12.61%	12.88%	-	-
Horiz. %	76.95%	63.39%	80.68%	88.81%	98.64%	112.88%	100.00%	-
P/EPS	28.88	27.19	36.11	25.00	28.77	34.38	21.57	4.98%
YoY %	6.22%	-24.70%	44.44%	-13.10%	-16.32%	59.39%	-	-
Horiz. %	133.89%	126.05%	167.41%	115.90%	133.38%	159.39%	100.00%	-
EY	3.46	3.68	2.77	4.00	3.48	2.91	4.64	-4.77%
YoY %	-5.98%	32.85%	-30.75%	14.94%	19.59%	-37.28%	-	-
Horiz. %	74.57%	79.31%	59.70%	86.21%	75.00%	62.72%	100.00%	-
DY	3.35	1.73	3.04	3.77	3.28	2.77	1.52	14.07%
YoY %	93.64%	-43.09%	-19.36%	14.94%	18.41%	82.24%	-	-
Horiz. %	220.39%	113.82%	200.00%	248.03%	215.79%	182.24%	100.00%	-
P/NAPS	1.20	1.00	1.36	1.54	1.75	1.58	1.40	-2.53%
YoY %	20.00%	-26.47%	-11.69%	-12.00%	10.76%	12.86%	-	-
Horiz. %	85.71%	71.43%	97.14%	110.00%	125.00%	112.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	24/08/18	23/08/17	18/08/16	19/08/15	21/08/14	22/08/13	29/08/12	-
Price	2.00	1.71	2.47	2.59	3.05	3.33	3.81	-
P/RPS	2.17	1.85	2.55	2.56	2.91	3.08	3.40	-7.20%
YoY %	17.30%	-27.45%	-0.39%	-12.03%	-5.52%	-9.41%	-	-
Horiz. %	63.82%	54.41%	75.00%	75.29%	85.59%	90.59%	100.00%	-
P/EPS	27.63	26.88	38.78	24.43	28.77	31.71	24.90	1.74%
YoY %	2.79%	-30.69%	58.74%	-15.09%	-9.27%	27.35%	-	-
Horiz. %	110.96%	107.95%	155.74%	98.11%	115.54%	127.35%	100.00%	-
EY	3.62	3.72	2.58	4.09	3.48	3.15	4.02	-1.73%
YoY %	-2.69%	44.19%	-36.92%	17.53%	10.48%	-21.64%	-	-
Horiz. %	90.05%	92.54%	64.18%	101.74%	86.57%	78.36%	100.00%	-
DY	3.50	1.75	2.83	3.86	3.28	3.00	1.31	17.78%
YoY %	100.00%	-38.16%	-26.68%	17.68%	9.33%	129.01%	-	-
Horiz. %	267.18%	133.59%	216.03%	294.66%	250.38%	229.01%	100.00%	-
P/NAPS	1.15	0.99	1.46	1.51	1.75	1.46	1.61	-5.45%
YoY %	16.16%	-32.19%	-3.31%	-13.71%	19.86%	-9.32%	-	-
Horiz. %	71.43%	61.49%	90.68%	93.79%	108.70%	90.68%	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