[MAGNUM] YoY TTM Result on 31-Mar-2015 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

28-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 3.21%

YoY- 31.8%

Quarter Report

Magnum Berhad - 2015 Q1 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	2,664,475	2,603,865	2,728,297	2,885,272	2,936,458	3,095,991	3,502,894	-4.45%
YoY %	2.33%	-4.56%	-5.44%	-1.74%	-5.15%	-11.62%	-	-
Horiz. %	76.06%	74.33%	77.89%	82.37%	83.83%	88.38%	100.00%	-
PBT	340,694	233,063	302,094	383,867	366,140	364,357	624,778	-9.60%
YoY %	46.18%	-22.85%	-21.30%	4.84%	0.49%	-41.68%	-	-
Horiz. %	54.53%	37.30%	48.35%	61.44%	58.60%	58.32%	100.00%	-
Tax	-106,875	-78,617	-93,840	-114,049	-162,263	41,778	-111,568	-0.71%
YoY %	-35.94%	16.22%	17.72%	29.71%	-488.39%	137.45%	-	-
Horiz. %	95.79%	70.47%	84.11%	102.22%	145.44%	-37.45%	100.00%	-
NP	233,819	154,446	208,254	269,818	203,877	406,135	513,210	-12.27%
YoY %	51.39%	-25.84%	-22.82%	32.34%	-49.80%	-20.86%	-	-
Horiz. %	45.56%	30.09%	40.58%	52.57%	39.73%	79.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	230,987	151,386	204,890	264,767	200,887	405,387	477,306	-11.38%
YoY %	52.58%	-26.11%	-22.61%	31.80%	-50.45%	-15.07%	-	-
Horiz. %	48.39%	31.72%	42.93%	55.47%	42.09%	84.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.37%	33.73%	31.06%	29.71%	44.32%	-11.47%	17.86%	-
YoY %	-7.00%	8.60%	4.54%	-32.96%	486.40%	-164.22%	-	-
Horiz. %	175.64%	188.86%	173.91%	166.35%	248.15%	-64.22%	100.00%	-
Total Cost	2,430,656	2,449,419	2,520,043	2,615,454	2,732,581	2,689,856	2,989,684	-3.38%
YoY %	-0.77%	-2.80%	-3.65%	-4.29%	1.59%	-10.03%	-	-
Horiz. %	81.30%	81.93%	84.29%	87.48%	91.40%	89.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,475,941	2,404,810	2,432,157	2,453,437	2,490,249	3,543,981	3,263,816	-4.49%
YoY %	2.96%	-1.12%	-0.87%	-1.48%	-29.73%	8.58%	-	-
Horiz. %	75.86%	73.68%	74.52%	75.17%	76.30%	108.58%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	213,443	128,158	212,698	284,023	284,623	230,464	118,528	10.29%
YoY %	66.55%	-39.75%	-25.11%	-0.21%	23.50%	94.44%	-	-
Horiz. %	180.08%	108.12%	179.45%	239.63%	240.13%	194.44%	100.00%	-
Div Payout %	92.41%	84.66%	103.81%	107.27%	141.68%	56.85%	24.83%	-
YoY %	9.15%	-18.45%	-3.23%	-24.29%	149.22%	128.96%	-	-
Horiz. %	372.17%	340.96%	418.08%	432.02%	570.60%	228.96%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	2,475,941	2,404,810	2,432,157	2,453,437	2,490,249	3,543,981	3,263,816	-4.49%
YoY %	2.96%	-1.12%	-0.87%	-1.48%	-29.73%	8.58%	-	-
Horiz. %	75.86%	73.68%	74.52%	75.17%	76.30%	108.58%	100.00%	-
NOSH	1,437,749	1,422,965	1,422,314	1,418,171	1,422,999	1,423,285	1,419,050	0.21%
YoY %	1.04%	0.05%	0.29%	-0.34%	-0.02%	0.30%	-	-
Horiz. %	101.32%	100.28%	100.23%	99.94%	100.28%	100.30%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	8.78%	5.93%	7.63%	9.35%	6.94%	13.12%	14.65%	-
YoY %	48.06%	-22.28%	-18.40%	34.73%	-47.10%	-10.44%	-	-
Horiz. %	59.93%	40.48%	52.08%	63.82%	47.37%	89.56%	100.00%	-
ROE	9.33%	6.30%	8.42%	10.79%	8.07%	11.44%	14.62%	-
YoY %	48.10%	-25.18%	-21.96%	33.71%	-29.46%	-21.75%	-	-
Horiz. %	63.82%	43.09%	57.59%	73.80%	55.20%	78.25%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	187.25	182.99	191.82	203.45	206.36	217.52	246.85	-4.49%
YoY %	2.33%	-4.60%	-5.72%	-1.41%	-5.13%	-11.88%	-	-
Horiz. %	75.86%	74.13%	77.71%	82.42%	83.60%	88.12%	100.00%	-
EPS	16.23	10.64	14.41	18.67	14.12	28.48	33.64	-11.43%
YoY %	52.54%	-26.16%	-22.82%	32.22%	-50.42%	-15.34%	-	-
Horiz. %	48.25%	31.63%	42.84%	55.50%	41.97%	84.66%	100.00%	-
DPS	15.00	9.00	15.00	20.00	20.00	16.19	8.35	10.25%
YoY %	66.67%	-40.00%	-25.00%	0.00%	23.53%	93.89%	-	-
Horiz. %	179.64%	107.78%	179.64%	239.52%	239.52%	193.89%	100.00%	-
NAPS	1.74	1.69	1.71	1.73	1.75	2.49	2.30	-4.54%
YoY %	2.96%	-1.17%	-1.16%	-1.14%	-29.72%	8.26%	-	-
Horiz. %	75.65%	73.48%	74.35%	75.22%	76.09%	108.26%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,418,171
RPS	185.40	181.18	189.84	200.76	204.32	215.42	243.73	-4.45%
YoY %	2.33%	-4.56%	-5.44%	-1.74%	-5.15%	-11.62%	-	-
Horiz. %	76.07%	74.34%	77.89%	82.37%	83.83%	88.38%	100.00%	-
EPS	16.07	10.53	14.26	18.42	13.98	28.21	33.21	-11.39%
YoY %	52.61%	-26.16%	-22.58%	31.76%	-50.44%	-15.06%	-	-
Horiz. %	48.39%	31.71%	42.94%	55.47%	42.10%	84.94%	100.00%	-
DPS	14.85	8.92	14.80	19.76	19.80	16.04	8.25	10.28%
YoY %	66.48%	-39.73%	-25.10%	-0.20%	23.44%	94.42%	-	-
Horiz. %	180.00%	108.12%	179.39%	239.52%	240.00%	194.42%	100.00%	-
NAPS	1.7228	1.6733	1.6923	1.7071	1.7327	2.4659	2.271	-4.49%
YoY %	2.96%	-1.12%	-0.87%	-1.48%	-29.73%	8.58%	-	-
Horiz. %	75.86%	73.68%	74.52%	75.17%	76.30%	108.58%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	1.83	2.13	2.47	2.69	2.99	3.62	2.76	-
P/RPS	0.98	1.16	1.29	1.32	1.45	1.66	1.12	-2.19%
YoY %	-15.52%	-10.08%	-2.27%	-8.97%	-12.65%	48.21%	-	-
Horiz. %	87.50%	103.57%	115.18%	117.86%	129.46%	148.21%	100.00%	-
P/EPS	11.27	20.02	17.15	14.41	21.18	12.71	8.21	5.41%
YoY %	-43.71%	16.73%	19.01%	-31.96%	66.64%	54.81%	-	-
Horiz. %	137.27%	243.85%	208.89%	175.52%	257.98%	154.81%	100.00%	-
EY	8.87	4.99	5.83	6.94	4.72	7.87	12.19	-5.15%
YoY %	77.76%	-14.41%	-15.99%	47.03%	-40.03%	-35.44%	-	-
Horiz. %	72.76%	40.94%	47.83%	56.93%	38.72%	64.56%	100.00%	-
DY	8.20	4.23	6.07	7.43	6.69	4.47	3.03	18.03%
YoY %	93.85%	-30.31%	-18.30%	11.06%	49.66%	47.52%	-	-
Horiz. %	270.63%	139.60%	200.33%	245.21%	220.79%	147.52%	100.00%	-
P/NAPS	1.05	1.26	1.44	1.55	1.71	1.45	1.20	-2.19%
YoY %	-16.67%	-12.50%	-7.10%	-9.36%	17.93%	20.83%	-	-
Horiz. %	87.50%	105.00%	120.00%	129.17%	142.50%	120.83%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	21/05/18	19/05/17	26/05/16	28/05/15	21/05/14	27/05/13	25/05/12	-
Price	2.12	2.10	2.34	2.68	3.04	3.51	3.19	-
P/RPS	1.13	1.15	1.22	1.32	1.47	1.61	1.29	-2.18%
YoY %	-1.74%	-5.74%	-7.58%	-10.20%	-8.70%	24.81%	-	-
Horiz. %	87.60%	89.15%	94.57%	102.33%	113.95%	124.81%	100.00%	-
P/EPS	13.06	19.74	16.24	14.35	21.53	12.32	9.48	5.48%
YoY %	-33.84%	21.55%	13.17%	-33.35%	74.76%	29.96%	-	-
Horiz. %	137.76%	208.23%	171.31%	151.37%	227.11%	129.96%	100.00%	-
EY	7.66	5.07	6.16	6.97	4.64	8.11	10.54	-5.17%
YoY %	51.08%	-17.69%	-11.62%	50.22%	-42.79%	-23.06%	-	-
Horiz. %	72.68%	48.10%	58.44%	66.13%	44.02%	76.94%	100.00%	-
DY	7.08	4.29	6.41	7.46	6.58	4.61	2.62	18.01%
YoY %	65.03%	-33.07%	-14.08%	13.37%	42.73%	75.95%	-	-
Horiz. %	270.23%	163.74%	244.66%	284.73%	251.15%	175.95%	100.00%	-
P/NAPS	1.22	1.24	1.37	1.55	1.74	1.41	1.39	-2.14%
YoY %	-1.61%	-9.49%	-11.61%	-10.92%	23.40%	1.44%	-	-
Horiz. %	87.77%	89.21%	98.56%	111.51%	125.18%	101.44%	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