[MAGNUM] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

29-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 69.9%

YoY- 5.57%

Quarter Report

Magnum Berhad - 2017 Q3 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Cumulative Result
Revenue	1,145,803	2,074,753	1,979,849	1,974,121	2,025,530	2,098,579	2,159,127	-10.01%
YoY %	-44.77%	4.79%	0.29%	-2.54%	-3.48%	-2.80%	-	-
Horiz. %	53.07%	96.09%	91.70%	91.43%	93.81%	97.20%	100.00%	-
PBT	100,080	263,242	208,388	220,309	209,958	272,096	288,145	-16.14%
YoY %	-61.98%	26.32%	-5.41%	4.93%	-22.84%	-5.57%	-	-
Horiz. %	34.73%	91.36%	72.32%	76.46%	72.87%	94.43%	100.00%	-
Tax	-37,808	-77,340	-173,802	-64,184	-61,654	-79,349	-88,401	-13.18%
YoY %	51.11%	55.50%	-170.79%	-4.10%	22.30%	10.24%	-	-
Horiz. %	42.77%	87.49%	196.61%	72.61%	69.74%	89.76%	100.00%	-
NP	62,272	185,902	34,586	156,125	148,304	192,747	199,744	-17.64%
YoY %	-66.50%	437.51%	-77.85%	5.27%	-23.06%	-3.50%	-	-
Horiz. %	31.18%	93.07%	17.32%	78.16%	74.25%	96.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,187	182,437	32,482	153,812	145,699	188,560	195,950	-17.39%
YoY %	-65.91%	461.66%	-78.88%	5.57%	-22.73%	-3.77%	-	-
Horiz. %	31.74%	93.10%	16.58%	78.50%	74.36%	96.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.78%	29.38%	83.40%	29.13%	29.36%	29.16%	30.68%	-
YoY %	28.59%	-64.77%	186.30%	-0.78%	0.69%	-4.95%	-	-
Horiz. %	123.14%	95.76%	271.84%	94.95%	95.70%	95.05%	100.00%	-
Total Cost	1,083,531	1,888,851	1,945,263	1,817,996	1,877,226	1,905,832	1,959,383	-9.39%
YoY %	-42.64%	-2.90%	7.00%	-3.16%	-1.50%	-2.73%	-	-
Horiz. %	55.30%	96.40%	99.28%	92.78%	95.81%	97.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,433,697	2,447,482	2,362,105	2,490,183	2,418,831	2,428,424	2,442,275	-0.05%
YoY %	-0.56%	3.61%	-5.14%	2.95%	-0.40%	-0.57%	-	-
Horiz. %	99.65%	100.21%	96.72%	101.96%	99.04%	99.43%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	93,078	184,984	156,525	99,607	142,284	178,560	212,989	-12.87%
YoY %	-49.68%	18.18%	57.14%	-29.99%	-20.32%	-16.16%	-	-
Horiz. %	43.70%	86.85%	73.49%	46.77%	66.80%	83.84%	100.00%	-
Div Payout %	149.67%	101.40%	481.88%	64.76%	97.66%	94.70%	108.70%	-
YoY %	47.60%	-78.96%	644.10%	-33.69%	3.13%	-12.88%	-	-
Horiz. %	137.69%	93.28%	443.31%	59.58%	89.84%	87.12%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	2,433,697	2,447,482	2,362,105	2,490,183	2,418,831	2,428,424	2,442,275	-0.05%
YoY %	-0.56%	3.61%	-5.14%	2.95%	-0.40%	-0.57%	-	-
Horiz. %	99.65%	100.21%	96.72%	101.96%	99.04%	99.43%	100.00%	-
NOSH	1,437,749	1,437,749	1,437,749	1,437,749	1,422,841	1,428,484	1,419,927	0.20%
YoY %	0.00%	0.00%	0.00%	1.05%	-0.40%	0.60%	-	-
Horiz. %	101.26%	101.26%	101.26%	101.26%	100.21%	100.60%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	5.43%	8.96%	1.75%	7.91%	7.32%	9.18%	9.25%	-
YoY %	-39.40%	412.00%	-77.88%	8.06%	-20.26%	-0.76%	-	-
Horiz. %	58.70%	96.86%	18.92%	85.51%	79.14%	99.24%	100.00%	-
ROE	2.56%	7.45%	1.38%	6.18%	6.02%	7.76%	8.02%	-
YoY %	-65.64%	439.86%	-77.67%	2.66%	-22.42%	-3.24%	-	-
Horiz. %	31.92%	92.89%	17.21%	77.06%	75.06%	96.76%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	80.51	145.81	139.14	138.73	142.36	146.91	152.06	-10.04%
YoY %	-44.78%	4.79%	0.30%	-2.55%	-3.10%	-3.39%	-	-
Horiz. %	52.95%	95.89%	91.50%	91.23%	93.62%	96.61%	100.00%	-
EPS	4.37	12.82	2.28	10.81	10.24	13.20	13.80	-17.42%
YoY %	-65.91%	462.28%	-78.91%	5.57%	-22.42%	-4.35%	-	-
Horiz. %	31.67%	92.90%	16.52%	78.33%	74.20%	95.65%	100.00%	-
DPS	6.54	13.00	11.00	7.00	10.00	12.50	15.00	-12.90%
YoY %	-49.69%	18.18%	57.14%	-30.00%	-20.00%	-16.67%	-	-
Horiz. %	43.60%	86.67%	73.33%	46.67%	66.67%	83.33%	100.00%	-
NAPS	1.71	1.72	1.66	1.75	1.70	1.70	1.72	-0.09%
YoY %	-0.58%	3.61%	-5.14%	2.94%	0.00%	-1.16%	-	-
Horiz. %	99.42%	100.00%	96.51%	101.74%	98.84%	98.84%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	79.73	144.36	137.76	137.36	140.94	146.02	150.23	-10.01%
YoY %	-44.77%	4.79%	0.29%	-2.54%	-3.48%	-2.80%	-	-
Horiz. %	53.07%	96.09%	91.70%	91.43%	93.82%	97.20%	100.00%	-
EPS	4.33	12.69	2.26	10.70	10.14	13.12	13.63	-17.38%
YoY %	-65.88%	461.50%	-78.88%	5.52%	-22.71%	-3.74%	-	-
Horiz. %	31.77%	93.10%	16.58%	78.50%	74.39%	96.26%	100.00%	-
DPS	6.48	12.87	10.89	6.93	9.90	12.42	14.82	-12.86%
YoY %	-49.65%	18.18%	57.14%	-30.00%	-20.29%	-16.19%	-	-
Horiz. %	43.72%	86.84%	73.48%	46.76%	66.80%	83.81%	100.00%	-
NAPS	1.6934	1.703	1.6436	1.7327	1.683	1.6897	1.6994	-0.05%
YoY %	-0.56%	3.61%	-5.14%	2.95%	-0.40%	-0.57%	-	-
Horiz. %	99.65%	100.21%	96.72%	101.96%	99.03%	99.43%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.10	2.83	1.92	1.81	2.26	2.56	3.00	-
P/RPS	2.61	1.94	1.38	1.30	1.59	1.74	1.97	4.79%
YoY %	34.54%	40.58%	6.15%	-18.24%	-8.62%	-11.68%	-	-
Horiz. %	132.49%	98.48%	70.05%	65.99%	80.71%	88.32%	100.00%	-
P/EPS	48.06	22.07	84.11	16.74	22.07	19.39	21.74	14.12%
YoY %	117.76%	-73.76%	402.45%	-24.15%	13.82%	-10.81%	-	-
Horiz. %	221.07%	101.52%	386.89%	77.00%	101.52%	89.19%	100.00%	-
EY	2.08	4.53	1.19	5.97	4.53	5.16	4.60	-12.37%
YoY %	-54.08%	280.67%	-80.07%	31.79%	-12.21%	12.17%	-	-
Horiz. %	45.22%	98.48%	25.87%	129.78%	98.48%	112.17%	100.00%	-
DY	3.11	4.59	5.73	3.87	4.42	4.88	5.00	-7.60%
YoY %	-32.24%	-19.90%	48.06%	-12.44%	-9.43%	-2.40%	-	-
Horiz. %	62.20%	91.80%	114.60%	77.40%	88.40%	97.60%	100.00%	-
P/NAPS	1.23	1.65	1.16	1.03	1.33	1.51	1.74	-5.61%
YoY %	-25.45%	42.24%	12.62%	-22.56%	-11.92%	-13.22%	-	-
Horiz. %	70.69%	94.83%	66.67%	59.20%	76.44%	86.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	19/11/19	27/11/18	29/11/17	24/11/16	20/11/15	27/11/14	-
Price	2.20	2.75	2.02	1.71	2.29	2.70	2.91	-
P/RPS	2.73	1.89	1.45	1.23	1.61	1.84	1.91	6.12%
YoY %	44.44%	30.34%	17.89%	-23.60%	-12.50%	-3.66%	-	-
Horiz. %	142.93%	98.95%	75.92%	64.40%	84.29%	96.34%	100.00%	-
P/EPS	50.35	21.45	88.49	15.82	22.36	20.45	21.09	15.59%
YoY %	134.73%	-75.76%	459.36%	-29.25%	9.34%	-3.03%	-	-
Horiz. %	238.74%	101.71%	419.58%	75.01%	106.02%	96.97%	100.00%	-
EY	1.99	4.66	1.13	6.32	4.47	4.89	4.74	-13.45%
YoY %	-57.30%	312.39%	-82.12%	41.39%	-8.59%	3.16%	-	-
Horiz. %	41.98%	98.31%	23.84%	133.33%	94.30%	103.16%	100.00%	-
DY	2.97	4.73	5.45	4.09	4.37	4.63	5.15	-8.75%
YoY %	-37.21%	-13.21%	33.25%	-6.41%	-5.62%	-10.10%	-	-
Horiz. %	57.67%	91.84%	105.83%	79.42%	84.85%	89.90%	100.00%	-
P/NAPS	1.29	1.60	1.22	0.98	1.35	1.59	1.69	-4.39%
YoY %	-19.37%	31.15%	24.49%	-27.41%	-15.09%	-5.92%	-	-
Horiz. %	76.33%	94.67%	72.19%	57.99%	79.88%	94.08%	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

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