[MAGNUM] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

22-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 124.02%

YoY- 30.52%

Quarter Report

Magnum Berhad - 2019 Q2 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	983,186	710,368	660,098	1,422,649	1,312,740	1,317,667	1,378,340	-5.47%
YoY %	38.41%	7.62%	-53.60%	8.37%	-0.37%	-4.40%	-	-
Horiz. %	71.33%	51.54%	47.89%	103.21%	95.24%	95.60%	100.00%	-
PBT	70,587	27,113	52,801	192,419	150,313	133,424	131,464	-9.84%
YoY %	160.34%	-48.65%	-72.56%	28.01%	12.66%	1.49%	-	-
Horiz. %	53.69%	20.62%	40.16%	146.37%	114.34%	101.49%	100.00%	-
Tax	-27,123	-17,827	-20,833	-56,192	-45,953	-41,280	-38,901	-5.83%
YoY %	-52.15%	14.43%	62.93%	-22.28%	-11.32%	-6.12%	-	-
Horiz. %	69.72%	45.83%	53.55%	144.45%	118.13%	106.12%	100.00%	-
NP	43,464	9,286	31,968	136,227	104,360	92,144	92,563	-11.83%
YoY %	368.06%	-70.95%	-76.53%	30.54%	13.26%	-0.45%	-	-
Horiz. %	46.96%	10.03%	34.54%	147.17%	112.74%	99.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,059	9,568	31,928	134,429	102,991	90,529	90,675	-11.66%
YoY %	350.03%	-70.03%	-76.25%	30.52%	13.77%	-0.16%	-	-
Horiz. %	47.49%	10.55%	35.21%	148.25%	113.58%	99.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.42%	65.75%	39.46%	29.20%	30.57%	30.94%	29.59%	-
YoY %	-41.57%	66.62%	35.14%	-4.48%	-1.20%	4.56%	-	-
Horiz. %	129.84%	222.20%	133.36%	98.68%	103.31%	104.56%	100.00%	-
Total Cost	939,722	701,082	628,130	1,286,422	1,208,380	1,225,523	1,285,777	-5.08%
YoY %	34.04%	11.61%	-51.17%	6.46%	-1.40%	-4.69%	-	-
Horiz. %	73.09%	54.53%	48.85%	100.05%	93.98%	95.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,371,345	2,371,345	2,433,253	2,475,941	2,475,941	2,461,720	2,405,663	-0.23%
YoY %	0.00%	-2.54%	-1.72%	0.00%	0.58%	2.33%	-	-
Horiz. %	98.57%	98.57%	101.15%	102.92%	102.92%	102.33%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	35,929	-	64,602	128,065	99,606	42,688	99,642	-15.62%
YoY %	0.00%	-	-49.56%	28.57%	133.33%	-57.16%	-	-
Horiz. %	36.06%	-	64.83%	128.53%	99.96%	42.84%	100.00%	-
Div Payout %	83.44%	-	202.34%	95.27%	96.71%	47.15%	109.89%	-
YoY %	0.00%	-	112.39%	-1.49%	105.11%	-57.09%	-	-
Horiz. %	75.93%	-	184.13%	86.70%	88.01%	42.91%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	2,371,345	2,371,345	2,433,253	2,475,941	2,475,941	2,461,720	2,405,663	-0.23%
YoY %	0.00%	-2.54%	-1.72%	0.00%	0.58%	2.33%	-	-
Horiz. %	98.57%	98.57%	101.15%	102.92%	102.92%	102.33%	100.00%	-
NOSH	1,437,179	1,437,749	1,437,749	1,437,749	1,437,749	1,437,749	1,423,469	0.15%
YoY %	-0.04%	0.00%	0.00%	0.00%	0.00%	1.00%	-	-
Horiz. %	100.96%	101.00%	101.00%	101.00%	101.00%	101.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	4.42%	1.31%	4.84%	9.58%	7.95%	6.99%	6.72%	-
YoY %	237.40%	-72.93%	-49.48%	20.50%	13.73%	4.02%	-	-
Horiz. %	65.77%	19.49%	72.02%	142.56%	118.30%	104.02%	100.00%	-
ROE	1.82%	0.40%	1.31%	5.43%	4.16%	3.68%	3.77%	-
YoY %	355.00%	-69.47%	-75.87%	30.53%	13.04%	-2.39%	-	-
Horiz. %	48.28%	10.61%	34.75%	144.03%	110.34%	97.61%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	68.41	49.43	46.39	99.98	92.25	92.60	96.83	-5.62%
YoY %	38.40%	6.55%	-53.60%	8.38%	-0.38%	-4.37%	-	-
Horiz. %	70.65%	51.05%	47.91%	103.25%	95.27%	95.63%	100.00%	-
EPS	3.00	0.66	2.24	9.45	7.24	6.36	6.37	-11.78%
YoY %	354.55%	-70.54%	-76.30%	30.52%	13.84%	-0.16%	-	-
Horiz. %	47.10%	10.36%	35.16%	148.35%	113.66%	99.84%	100.00%	-
DPS	2.50	0.00	4.54	9.00	7.00	3.00	7.00	-15.76%
YoY %	0.00%	0.00%	-49.56%	28.57%	133.33%	-57.14%	-	-
Horiz. %	35.71%	0.00%	64.86%	128.57%	100.00%	42.86%	100.00%	-
NAPS	1.65	1.65	1.71	1.74	1.74	1.73	1.69	-0.39%
YoY %	0.00%	-3.51%	-1.72%	0.00%	0.58%	2.37%	-	-
Horiz. %	97.63%	97.63%	101.18%	102.96%	102.96%	102.37%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	68.41	49.43	45.93	98.99	91.34	91.68	95.91	-5.47%
YoY %	38.40%	7.62%	-53.60%	8.38%	-0.37%	-4.41%	-	-
Horiz. %	71.33%	51.54%	47.89%	103.21%	95.24%	95.59%	100.00%	-
EPS	3.00	0.66	2.22	9.35	7.17	6.30	6.31	-11.65%
YoY %	354.55%	-70.27%	-76.26%	30.40%	13.81%	-0.16%	-	-
Horiz. %	47.54%	10.46%	35.18%	148.18%	113.63%	99.84%	100.00%	-
DPS	2.50	0.00	4.50	8.91	6.93	2.97	6.93	-15.62%
YoY %	0.00%	0.00%	-49.49%	28.57%	133.33%	-57.14%	-	-
Horiz. %	36.08%	0.00%	64.94%	128.57%	100.00%	42.86%	100.00%	-
NAPS	1.65	1.65	1.6931	1.7228	1.7228	1.7129	1.6739	-0.23%
YoY %	0.00%	-2.55%	-1.72%	0.00%	0.58%	2.33%	-	-
Horiz. %	98.57%	98.57%	101.15%	102.92%	102.92%	102.33%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.67	1.98	2.20	2.66	2.09	1.73	2.30	-
P/RPS	2.44	4.01	4.74	2.66	2.27	1.87	2.38	0.41%
YoY %	-39.15%	-15.40%	78.20%	17.18%	21.39%	-21.43%	-	-
Horiz. %	102.52%	168.49%	199.16%	111.76%	95.38%	78.57%	100.00%	-
P/EPS	55.74	297.41	98.05	28.16	28.88	27.19	36.11	7.50%
YoY %	-81.26%	203.32%	248.19%	-2.49%	6.22%	-24.70%	-	-
Horiz. %	154.36%	823.62%	271.53%	77.98%	79.98%	75.30%	100.00%	-
EY	1.79	0.34	1.02	3.55	3.46	3.68	2.77	-7.01%
YoY %	426.47%	-66.67%	-71.27%	2.60%	-5.98%	32.85%	-	-
Horiz. %	64.62%	12.27%	36.82%	128.16%	124.91%	132.85%	100.00%	-
DY	1.50	0.00	2.06	3.38	3.35	1.73	3.04	-11.10%
YoY %	0.00%	0.00%	-39.05%	0.90%	93.64%	-43.09%	-	-
Horiz. %	49.34%	0.00%	67.76%	111.18%	110.20%	56.91%	100.00%	-
P/NAPS	1.01	1.20	1.29	1.53	1.20	1.00	1.36	-4.83%
YoY %	-15.83%	-6.98%	-15.69%	27.50%	20.00%	-26.47%	-	-
Horiz. %	74.26%	88.24%	94.85%	112.50%	88.24%	73.53%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	18/08/22	26/08/21	26/08/20	22/08/19	24/08/18	23/08/17	18/08/16	-
Price	1.66	2.03	2.18	2.78	2.00	1.71	2.47	-
P/RPS	2.43	4.11	4.70	2.78	2.17	1.85	2.55	-0.79%
YoY %	-40.88%	-12.55%	69.06%	28.11%	17.30%	-27.45%	-	-
Horiz. %	95.29%	161.18%	184.31%	109.02%	85.10%	72.55%	100.00%	-
P/EPS	55.41	304.92	97.16	29.43	27.63	26.88	38.78	6.12%
YoY %	-81.83%	213.83%	230.14%	6.51%	2.79%	-30.69%	-	-
Horiz. %	142.88%	786.28%	250.54%	75.89%	71.25%	69.31%	100.00%	-
EY	1.80	0.33	1.03	3.40	3.62	3.72	2.58	-5.82%
YoY %	445.45%	-67.96%	-69.71%	-6.08%	-2.69%	44.19%	-	-
Horiz. %	69.77%	12.79%	39.92%	131.78%	140.31%	144.19%	100.00%	-
DY	1.51	0.00	2.08	3.24	3.50	1.75	2.83	-9.93%
YoY %	0.00%	0.00%	-35.80%	-7.43%	100.00%	-38.16%	-	-
Horiz. %	53.36%	0.00%	73.50%	114.49%	123.67%	61.84%	100.00%	-
P/NAPS	1.01	1.23	1.27	1.60	1.15	0.99	1.46	-5.95%
YoY %	-17.89%	-3.15%	-20.63%	39.13%	16.16%	-32.19%	-	-
Horiz. %	69.18%	84.25%	86.99%	109.59%	78.77%	67.81%	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