[MAGNUM] YoY TTM 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- -24.99%

YoY- -50.45%

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
TTM Result
Revenue	2,603,865	2,728,297	2,885,272	2,936,458	3,095,991	3,502,894	3,557,330	-5.06%
YoY %	-4.56%	-5.44%	-1.74%	-5.15%	-11.62%	-1.53%	-	-
Horiz. %	73.20%	76.70%	81.11%	82.55%	87.03%	98.47%	100.00%	-
PBT	233,063	302,094	383,867	366,140	364,357	624,778	570,784	-13.85%
YoY %	-22.85%	-21.30%	4.84%	0.49%	-41.68%	9.46%	-	-
Horiz. %	40.83%	52.93%	67.25%	64.15%	63.83%	109.46%	100.00%	-
Tax	-78,617	-93,840	-114,049	-162,263	41,778	-111,568	-95,600	-3.20%
YoY %	16.22%	17.72%	29.71%	-488.39%	137.45%	-16.70%	-	-
Horiz. %	82.24%	98.16%	119.30%	169.73%	-43.70%	116.70%	100.00%	-
NP	154,446	208,254	269,818	203,877	406,135	513,210	475,184	-17.06%
YoY %	-25.84%	-22.82%	32.34%	-49.80%	-20.86%	8.00%	-	-
Horiz. %	32.50%	43.83%	56.78%	42.90%	85.47%	108.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	151,386	204,890	264,767	200,887	405,387	477,306	319,939	-11.71%
YoY %	-26.11%	-22.61%	31.80%	-50.45%	-15.07%	49.19%	-	-
Horiz. %	47.32%	64.04%	82.76%	62.79%	126.71%	149.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.73%	31.06%	29.71%	44.32%	-11.47%	17.86%	16.75%	-
YoY %	8.60%	4.54%	-32.96%	486.40%	-164.22%	6.63%	-	-
Horiz. %	201.37%	185.43%	177.37%	264.60%	-68.48%	106.63%	100.00%	-
Total Cost	2,449,419	2,520,043	2,615,454	2,732,581	2,689,856	2,989,684	3,082,146	-3.75%
YoY %	-2.80%	-3.65%	-4.29%	1.59%	-10.03%	-3.00%	-	-
Horiz. %	79.47%	81.76%	84.86%	88.66%	87.27%	97.00%	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	128,158	212,698	284,023	284,623	230,464	118,528	53,941	15.49%
YoY %	-39.75%	-25.11%	-0.21%	23.50%	94.44%	119.74%	-	-
Horiz. %	237.59%	394.32%	526.54%	527.66%	427.25%	219.74%	100.00%	-
Div Payout %	84.66%	103.81%	107.27%	141.68%	56.85%	24.83%	16.86%	-
YoY %	-18.45%	-3.23%	-24.29%	149.22%	128.96%	47.27%	-	-
Horiz. %	502.14%	615.72%	636.24%	840.33%	337.19%	147.27%	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	1,422,965	1,422,314	1,418,171	1,422,999	1,423,285	1,419,050	1,066,783	4.91%
YoY %	0.05%	0.29%	-0.34%	-0.02%	0.30%	33.02%	-	-
Horiz. %	133.39%	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	5.93%	7.63%	9.35%	6.94%	13.12%	14.65%	13.36%	-
YoY %	-22.28%	-18.40%	34.73%	-47.10%	-10.44%	9.66%	-	-
Horiz. %	44.39%	57.11%	69.99%	51.95%	98.20%	109.66%	100.00%	-
ROE	6.30%	8.42%	10.79%	8.07%	11.44%	14.62%	13.04%	-
YoY %	-25.18%	-21.96%	33.71%	-29.46%	-21.75%	12.12%	-	-
Horiz. %	48.31%	64.57%	82.75%	61.89%	87.73%	112.12%	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	182.99	191.82	203.45	206.36	217.52	246.85	333.46	-9.50%
YoY %	-4.60%	-5.72%	-1.41%	-5.13%	-11.88%	-25.97%	-	-
Horiz. %	54.88%	57.52%	61.01%	61.88%	65.23%	74.03%	100.00%	-
EPS	10.64	14.41	18.67	14.12	28.48	33.64	29.99	-15.84%
YoY %	-26.16%	-22.82%	32.22%	-50.42%	-15.34%	12.17%	-	-
Horiz. %	35.48%	48.05%	62.25%	47.08%	94.96%	112.17%	100.00%	-
DPS	9.00	15.00	20.00	20.00	16.19	8.35	5.00	10.28%
YoY %	-40.00%	-25.00%	0.00%	23.53%	93.89%	67.00%	-	-
Horiz. %	180.00%	300.00%	400.00%	400.00%	323.80%	167.00%	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	181.18	189.84	200.76	204.32	215.42	243.73	247.52	-5.06%
YoY %	-4.56%	-5.44%	-1.74%	-5.15%	-11.62%	-1.53%	-	-
Horiz. %	73.20%	76.70%	81.11%	82.55%	87.03%	98.47%	100.00%	-
EPS	10.53	14.26	18.42	13.98	28.21	33.21	22.26	-11.71%
YoY %	-26.16%	-22.58%	31.76%	-50.44%	-15.06%	49.19%	-	-
Horiz. %	47.30%	64.06%	82.75%	62.80%	126.73%	149.19%	100.00%	-
DPS	8.92	14.80	19.76	19.80	16.04	8.25	3.75	15.52%
YoY %	-39.73%	-25.10%	-0.20%	23.44%	94.42%	120.00%	-	-
Horiz. %	237.87%	394.67%	526.93%	528.00%	427.73%	220.00%	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	1.16	1.29	1.32	1.45	1.66	1.12	0.80	6.38%
YoY %	-10.08%	-2.27%	-8.97%	-12.65%	48.21%	40.00%	-	-
Horiz. %	145.00%	161.25%	165.00%	181.25%	207.50%	140.00%	100.00%	-
P/EPS	20.02	17.15	14.41	21.18	12.71	8.21	8.94	14.36%
YoY %	16.73%	19.01%	-31.96%	66.64%	54.81%	-8.17%	-	-
Horiz. %	223.94%	191.83%	161.19%	236.91%	142.17%	91.83%	100.00%	-
EY	4.99	5.83	6.94	4.72	7.87	12.19	11.19	-12.58%
YoY %	-14.41%	-15.99%	47.03%	-40.03%	-35.44%	8.94%	-	-
Horiz. %	44.59%	52.10%	62.02%	42.18%	70.33%	108.94%	100.00%	-
DY	4.23	6.07	7.43	6.69	4.47	3.03	1.87	14.55%
YoY %	-30.31%	-18.30%	11.06%	49.66%	47.52%	62.03%	-	-
Horiz. %	226.20%	324.60%	397.33%	357.75%	239.04%	162.03%	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	1.15	1.22	1.32	1.47	1.61	1.29	0.94	3.41%
YoY %	-5.74%	-7.58%	-10.20%	-8.70%	24.81%	37.23%	-	-
Horiz. %	122.34%	129.79%	140.43%	156.38%	171.28%	137.23%	100.00%	-
P/EPS	19.74	16.24	14.35	21.53	12.32	9.48	10.44	11.18%
YoY %	21.55%	13.17%	-33.35%	74.76%	29.96%	-9.20%	-	-
Horiz. %	189.08%	155.56%	137.45%	206.23%	118.01%	90.80%	100.00%	-
EY	5.07	6.16	6.97	4.64	8.11	10.54	9.58	-10.05%
YoY %	-17.69%	-11.62%	50.22%	-42.79%	-23.06%	10.02%	-	-
Horiz. %	52.92%	64.30%	72.76%	48.43%	84.66%	110.02%	100.00%	-
DY	4.29	6.41	7.46	6.58	4.61	2.62	1.60	17.84%
YoY %	-33.07%	-14.08%	13.37%	42.73%	75.95%	63.75%	-	-
Horiz. %	268.12%	400.62%	466.25%	411.25%	288.12%	163.75%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 12 June 2024

MQ Trader

MQ Trading Signals

2024-06-12 16:35:00

EMA 5

5 Mins

BUY

2024-06-12 16:35:00

VOLUME BREAKOUT

5 Mins

BUY

2024-06-12 15:30:00

EMA 5

5 Mins

SELL

2024-06-12 15:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-12 15:10:00

TURTLE SYSTEM 20

5 Mins

BUY

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 >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

452

DNEX

DAGANG NEXCHANGE BERHAD

445

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

HLIND

HONG LEONG INDUSTRIES BHD

304

PTRANS

PERAK TRANSIT BERHAD

292

GENM

GENTING MALAYSIA BERHAD

271

NOTION

NOTION VTEC BHD

255

PBBANK

PUBLIC BANK BHD

253

Daily Stocks

DNEX

0.495

+0.02

364,085,400

0.10

-0.005

240,314,700

SNS

0.875

+0.12

235,661,100

JAKS

0.18

-0.01

154,572,100

INIX-OR

0.02

0.00

141,839,900

JCY

0.78

-0.015

131,054,800

HSI-CV7

0.09

-0.025

121,450,400

HSI-HU8

0.14

+0.02

108,844,300

SAPNRG

0.04

-0.005

100,631,500

0.23

+0.02

89,935,700

More active Stocks

MPI

39.90

+1.38

704,900

NESTLE

124.50

+0.50

83,300

KLK

20.96

+0.38

1,571,600

ALLIANZ

22.22

+0.34

14,900

INARI

3.80

+0.32

64,956,200

KESM

6.52

+0.27

365,700

PGF

2.24

+0.26

1,742,600

DUFU

2.65

+0.25

16,978,800

PGF-PA

1.30

+0.25

28,800

DIN045801028

102.75

+0.25

100

More gainer Stocks

VITROX

4.50

-0.35

15,430,000

MTEC

1.15

-0.33

39,029,800

PANAMY

20.18

-0.22

45,200

HSI-CVY

0.30

-0.195

30,000

ORIENT

6.97

-0.18

1,220,900

SAM

6.57

-0.17

2,058,300

CRESNDO

3.68

-0.16

1,770,300

PETGAS

18.12

-0.16

656,600

HARBOUR

1.57

-0.13

6,713,400

BMGREEN

1.61

-0.13

2,859,400

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