[MAGNUM] QoQ Annualized 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- 13.27%

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. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	2,625,480	2,849,408	2,649,207	2,632,161	2,635,334	2,788,336	2,659,344	-0.85%
YoY %	-7.86%	7.56%	0.65%	-0.12%	-5.49%	4.85%	-	-
Horiz. %	98.73%	107.15%	99.62%	98.98%	99.10%	104.85%	100.00%	-
PBT	300,626	319,740	306,776	293,745	266,848	184,068	284,490	3.75%
YoY %	-5.98%	4.23%	4.44%	10.08%	44.97%	-35.30%	-	-
Horiz. %	105.67%	112.39%	107.83%	103.25%	93.80%	64.70%	100.00%	-
Tax	-91,906	-96,800	-97,319	-85,578	-82,560	-58,576	-91,568	0.24%
YoY %	5.06%	0.53%	-13.72%	-3.66%	-40.95%	36.03%	-	-
Horiz. %	100.37%	105.71%	106.28%	93.46%	90.16%	63.97%	100.00%	-
NP	208,720	222,940	209,457	208,166	184,288	125,492	192,922	5.40%
YoY %	-6.38%	6.44%	0.62%	12.96%	46.85%	-34.95%	-	-
Horiz. %	108.19%	115.56%	108.57%	107.90%	95.52%	65.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,982	219,748	206,620	205,082	181,058	122,280	189,656	5.67%
YoY %	-6.26%	6.35%	0.75%	13.27%	48.07%	-35.53%	-	-
Horiz. %	108.61%	115.87%	108.94%	108.13%	95.47%	64.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.57%	30.27%	31.72%	29.13%	30.94%	31.82%	32.19%	-
YoY %	0.99%	-4.57%	8.89%	-5.85%	-2.77%	-1.15%	-	-
Horiz. %	94.97%	94.04%	98.54%	90.49%	96.12%	98.85%	100.00%	-
Total Cost	2,416,760	2,626,468	2,439,750	2,423,994	2,451,046	2,662,844	2,466,422	-1.35%
YoY %	-7.98%	7.65%	0.65%	-1.10%	-7.95%	7.96%	-	-
Horiz. %	97.99%	106.49%	98.92%	98.28%	99.38%	107.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,475,941	2,475,941	2,475,950	2,490,183	2,461,720	2,404,810	2,419,125	1.56%
YoY %	0.00%	-0.00%	-0.57%	1.16%	2.37%	-0.59%	-	-
Horiz. %	102.35%	102.35%	102.35%	102.94%	101.76%	99.41%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	199,213	227,672	156,525	132,809	85,377	-	184,991	5.07%
YoY %	-12.50%	45.45%	17.86%	55.56%	0.00%	-	-	-
Horiz. %	107.69%	123.07%	84.61%	71.79%	46.15%	-	100.00%	-
Div Payout %	96.71%	103.61%	75.76%	64.76%	47.15%	-	97.54%	-
YoY %	-6.66%	36.76%	16.99%	37.35%	0.00%	-	-	-
Horiz. %	99.15%	106.22%	77.67%	66.39%	48.34%	-	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	2,475,941	2,475,941	2,475,950	2,490,183	2,461,720	2,404,810	2,419,125	1.56%
YoY %	0.00%	-0.00%	-0.57%	1.16%	2.37%	-0.59%	-	-
Horiz. %	102.35%	102.35%	102.35%	102.94%	101.76%	99.41%	100.00%	-
NOSH	1,437,749	1,437,749	1,437,749	1,437,749	1,437,749	1,437,749	1,437,749	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	7.95%	7.82%	7.91%	7.91%	6.99%	4.50%	7.25%	-
YoY %	1.66%	-1.14%	0.00%	13.16%	55.33%	-37.93%	-	-
Horiz. %	109.66%	107.86%	109.10%	109.10%	96.41%	62.07%	100.00%	-
ROE	8.32%	8.88%	8.35%	8.24%	7.35%	5.08%	7.84%	-
YoY %	-6.31%	6.35%	1.33%	12.11%	44.69%	-35.20%	-	-
Horiz. %	106.12%	113.27%	106.51%	105.10%	93.75%	64.80%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	184.51	200.25	186.18	184.98	185.20	195.95	186.88	-0.84%
YoY %	-7.86%	7.56%	0.65%	-0.12%	-5.49%	4.85%	-	-
Horiz. %	98.73%	107.15%	99.63%	98.98%	99.10%	104.85%	100.00%	-
EPS	14.48	15.44	14.52	14.41	12.72	8.60	13.33	5.68%
YoY %	-6.22%	6.34%	0.76%	13.29%	47.91%	-35.48%	-	-
Horiz. %	108.63%	115.83%	108.93%	108.10%	95.42%	64.52%	100.00%	-
DPS	14.00	16.00	11.00	9.33	6.00	0.00	13.00	5.07%
YoY %	-12.50%	45.45%	17.90%	55.50%	0.00%	0.00%	-	-
Horiz. %	107.69%	123.08%	84.62%	71.77%	46.15%	0.00%	100.00%	-
NAPS	1.74	1.74	1.74	1.75	1.73	1.69	1.70	1.56%
YoY %	0.00%	0.00%	-0.57%	1.16%	2.37%	-0.59%	-	-
Horiz. %	102.35%	102.35%	102.35%	102.94%	101.76%	99.41%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	182.68	198.26	184.33	183.15	183.37	194.01	185.04	-0.85%
YoY %	-7.86%	7.56%	0.64%	-0.12%	-5.48%	4.85%	-	-
Horiz. %	98.72%	107.14%	99.62%	98.98%	99.10%	104.85%	100.00%	-
EPS	14.33	15.29	14.38	14.27	12.60	8.51	13.20	5.64%
YoY %	-6.28%	6.33%	0.77%	13.25%	48.06%	-35.53%	-	-
Horiz. %	108.56%	115.83%	108.94%	108.11%	95.45%	64.47%	100.00%	-
DPS	13.86	15.84	10.89	9.24	5.94	0.00	12.87	5.07%
YoY %	-12.50%	45.45%	17.86%	55.56%	0.00%	0.00%	-	-
Horiz. %	107.69%	123.08%	84.62%	71.79%	46.15%	0.00%	100.00%	-
NAPS	1.7228	1.7228	1.7228	1.7327	1.7129	1.6733	1.6832	1.56%
YoY %	0.00%	0.00%	-0.57%	1.16%	2.37%	-0.59%	-	-
Horiz. %	102.35%	102.35%	102.35%	102.94%	101.76%	99.41%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	2.09	1.83	1.74	1.81	1.73	2.13	2.17	-
P/RPS	1.13	0.91	0.93	0.98	0.93	1.09	1.16	-1.73%
YoY %	24.18%	-2.15%	-5.10%	5.38%	-14.68%	-6.03%	-	-
Horiz. %	97.41%	78.45%	80.17%	84.48%	80.17%	93.97%	100.00%	-
P/EPS	14.44	11.85	11.98	12.56	13.60	24.79	16.28	-7.70%
YoY %	21.86%	-1.09%	-4.62%	-7.65%	-45.14%	52.27%	-	-
Horiz. %	88.70%	72.79%	73.59%	77.15%	83.54%	152.27%	100.00%	-
EY	6.93	8.44	8.35	7.96	7.35	4.03	6.14	8.42%
YoY %	-17.89%	1.08%	4.90%	8.30%	82.38%	-34.36%	-	-
Horiz. %	112.87%	137.46%	135.99%	129.64%	119.71%	65.64%	100.00%	-
DY	6.70	8.74	6.32	5.16	3.47	0.00	5.99	7.77%
YoY %	-23.34%	38.29%	22.48%	48.70%	0.00%	0.00%	-	-
Horiz. %	111.85%	145.91%	105.51%	86.14%	57.93%	0.00%	100.00%	-
P/NAPS	1.20	1.05	1.00	1.03	1.00	1.26	1.28	-4.22%
YoY %	14.29%	5.00%	-2.91%	3.00%	-20.63%	-1.56%	-	-
Horiz. %	93.75%	82.03%	78.12%	80.47%	78.12%	98.44%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/18	21/05/18	27/02/18	29/11/17	23/08/17	19/05/17	23/02/17	-
Price	2.00	2.12	1.98	1.71	1.71	2.10	2.19	-
P/RPS	1.08	1.06	1.06	0.92	0.92	1.07	1.17	-5.21%
YoY %	1.89%	0.00%	15.22%	0.00%	-14.02%	-8.55%	-	-
Horiz. %	92.31%	90.60%	90.60%	78.63%	78.63%	91.45%	100.00%	-
P/EPS	13.82	13.73	13.64	11.86	13.44	24.44	16.43	-10.92%
YoY %	0.66%	0.66%	15.01%	-11.76%	-45.01%	48.75%	-	-
Horiz. %	84.11%	83.57%	83.02%	72.19%	81.80%	148.75%	100.00%	-
EY	7.24	7.28	7.33	8.43	7.44	4.09	6.09	12.25%
YoY %	-0.55%	-0.68%	-13.05%	13.31%	81.91%	-32.84%	-	-
Horiz. %	118.88%	119.54%	120.36%	138.42%	122.17%	67.16%	100.00%	-
DY	7.00	7.55	5.56	5.46	3.51	0.00	5.94	11.60%
YoY %	-7.28%	35.79%	1.83%	55.56%	0.00%	0.00%	-	-
Horiz. %	117.85%	127.10%	93.60%	91.92%	59.09%	0.00%	100.00%	-
P/NAPS	1.15	1.22	1.14	0.98	0.99	1.24	1.29	-7.39%
YoY %	-5.74%	7.02%	16.33%	-1.01%	-20.16%	-3.88%	-	-
Horiz. %	89.15%	94.57%	88.37%	75.97%	76.74%	96.12%	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