[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

25-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- -6.52%

YoY- -21.16%

Quarter Report

Magnum Bhd 4Q 2013-Result Announcement.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	2,878,836	2,978,282	3,170,180	2,991,338	3,000,182	3,095,488	3,389,700	-10.30%
YoY %	-3.34%	-6.05%	5.98%	-0.29%	-3.08%	-8.68%	-	-
Horiz. %	84.93%	87.86%	93.52%	88.25%	88.51%	91.32%	100.00%	-
PBT	384,193	426,848	475,392	405,260	428,577	488,628	631,872	-28.20%
YoY %	-9.99%	-10.21%	17.31%	-5.44%	-12.29%	-22.67%	-	-
Horiz. %	60.80%	67.55%	75.24%	64.14%	67.83%	77.33%	100.00%	-
Tax	-117,868	-119,304	-136,728	-132,101	-134,684	-177,598	-16,080	276.88%
YoY %	1.20%	12.74%	-3.50%	1.92%	24.16%	-1,004.47%	-	-
Horiz. %	733.01%	741.94%	850.30%	821.52%	837.59%	1,104.47%	100.00%	-
NP	266,325	307,544	338,664	273,159	293,893	311,030	615,792	-42.78%
YoY %	-13.40%	-9.19%	23.98%	-7.05%	-5.51%	-49.49%	-	-
Horiz. %	43.25%	49.94%	55.00%	44.36%	47.73%	50.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	261,266	301,066	330,136	267,798	286,490	300,188	597,780	-42.37%
YoY %	-13.22%	-8.81%	23.28%	-6.52%	-4.56%	-49.78%	-	-
Horiz. %	43.71%	50.36%	55.23%	44.80%	47.93%	50.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.68%	27.95%	28.76%	32.60%	31.43%	36.35%	2.54%	-
YoY %	9.77%	-2.82%	-11.78%	3.72%	-13.54%	1,331.10%	-	-
Horiz. %	1,207.87%	1,100.39%	1,132.28%	1,283.46%	1,237.40%	1,431.10%	100.00%	-
Total Cost	2,612,510	2,670,738	2,831,516	2,718,179	2,706,289	2,784,458	2,773,908	-3.91%
YoY %	-2.18%	-5.68%	4.17%	0.44%	-2.81%	0.38%	-	-
Horiz. %	94.18%	96.28%	102.08%	97.99%	97.56%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,442,275	2,471,013	2,490,249	2,494,478	2,490,192	3,259,183	3,543,981	-21.96%
YoY %	-1.16%	-0.77%	-0.17%	0.17%	-23.59%	-8.04%	-	-
Horiz. %	68.91%	69.72%	70.27%	70.39%	70.27%	91.96%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	283,985	284,024	284,599	286,721	284,593	285,893	284,657	-0.15%
YoY %	-0.01%	-0.20%	-0.74%	0.75%	-0.45%	0.43%	-	-
Horiz. %	99.76%	99.78%	99.98%	100.73%	99.98%	100.43%	100.00%	-
Div Payout %	108.70%	94.34%	86.21%	107.07%	99.34%	95.24%	47.62%	-
YoY %	15.22%	9.43%	-19.48%	7.78%	4.30%	100.00%	-	-
Horiz. %	228.27%	198.11%	181.04%	224.84%	208.61%	200.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	2,442,275	2,471,013	2,490,249	2,494,478	2,490,192	3,259,183	3,543,981	-21.96%
YoY %	-1.16%	-0.77%	-0.17%	0.17%	-23.59%	-8.04%	-	-
Horiz. %	68.91%	69.72%	70.27%	70.39%	70.27%	91.96%	100.00%	-
NOSH	1,419,927	1,420,122	1,422,999	1,433,608	1,422,966	1,429,466	1,423,285	-0.15%
YoY %	-0.01%	-0.20%	-0.74%	0.75%	-0.45%	0.43%	-	-
Horiz. %	99.76%	99.78%	99.98%	100.73%	99.98%	100.43%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	9.25%	10.33%	10.68%	9.13%	9.80%	10.05%	18.17%	-
YoY %	-10.45%	-3.28%	16.98%	-6.84%	-2.49%	-44.69%	-	-
Horiz. %	50.91%	56.85%	58.78%	50.25%	53.94%	55.31%	100.00%	-
ROE	10.70%	12.18%	13.26%	10.74%	11.50%	9.21%	16.87%	-
YoY %	-12.15%	-8.14%	23.46%	-6.61%	24.86%	-45.41%	-	-
Horiz. %	63.43%	72.20%	78.60%	63.66%	68.17%	54.59%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	202.75	209.72	222.78	208.66	210.84	216.55	238.16	-10.16%
YoY %	-3.32%	-5.86%	6.77%	-1.03%	-2.64%	-9.07%	-	-
Horiz. %	85.13%	88.06%	93.54%	87.61%	88.53%	90.93%	100.00%	-
EPS	18.40	21.20	23.20	18.80	20.13	21.00	42.00	-42.28%
YoY %	-13.21%	-8.62%	23.40%	-6.61%	-4.14%	-50.00%	-	-
Horiz. %	43.81%	50.48%	55.24%	44.76%	47.93%	50.00%	100.00%	-
DPS	20.00	20.00	20.00	20.00	20.00	20.00	20.00	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%	-
NAPS	1.72	1.74	1.75	1.74	1.75	2.28	2.49	-21.84%
YoY %	-1.15%	-0.57%	0.57%	-0.57%	-23.25%	-8.43%	-	-
Horiz. %	69.08%	69.88%	70.28%	69.88%	70.28%	91.57%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,438,051
RPS	200.31	207.23	220.58	208.14	208.75	215.39	235.86	-10.31%
YoY %	-3.34%	-6.05%	5.98%	-0.29%	-3.08%	-8.68%	-	-
Horiz. %	84.93%	87.86%	93.52%	88.25%	88.51%	91.32%	100.00%	-
EPS	18.18	20.95	22.97	18.63	19.93	20.89	41.59	-42.37%
YoY %	-13.22%	-8.79%	23.30%	-6.52%	-4.60%	-49.77%	-	-
Horiz. %	43.71%	50.37%	55.23%	44.79%	47.92%	50.23%	100.00%	-
DPS	19.76	19.76	19.80	19.95	19.80	19.89	19.81	-0.16%
YoY %	0.00%	-0.20%	-0.75%	0.76%	-0.45%	0.40%	-	-
Horiz. %	99.75%	99.75%	99.95%	100.71%	99.95%	100.40%	100.00%	-
NAPS	1.6994	1.7193	1.7327	1.7357	1.7327	2.2678	2.4659	-21.96%
YoY %	-1.16%	-0.77%	-0.17%	0.17%	-23.60%	-8.03%	-	-
Horiz. %	68.92%	69.72%	70.27%	70.39%	70.27%	91.97%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	3.00	3.05	2.99	3.16	3.27	3.61	3.62	-
P/RPS	1.48	1.45	1.34	1.51	1.55	1.67	1.52	-1.76%
YoY %	2.07%	8.21%	-11.26%	-2.58%	-7.19%	9.87%	-	-
Horiz. %	97.37%	95.39%	88.16%	99.34%	101.97%	109.87%	100.00%	-
P/EPS	16.30	14.39	12.89	16.92	16.24	17.19	8.62	52.85%
YoY %	13.27%	11.64%	-23.82%	4.19%	-5.53%	99.42%	-	-
Horiz. %	189.10%	166.94%	149.54%	196.29%	188.40%	199.42%	100.00%	-
EY	6.13	6.95	7.76	5.91	6.16	5.82	11.60	-34.61%
YoY %	-11.80%	-10.44%	31.30%	-4.06%	5.84%	-49.83%	-	-
Horiz. %	52.84%	59.91%	66.90%	50.95%	53.10%	50.17%	100.00%	-
DY	6.67	6.56	6.69	6.33	6.12	5.54	5.52	13.43%
YoY %	1.68%	-1.94%	5.69%	3.43%	10.47%	0.36%	-	-
Horiz. %	120.83%	118.84%	121.20%	114.67%	110.87%	100.36%	100.00%	-
P/NAPS	1.74	1.75	1.71	1.82	1.87	1.58	1.45	12.91%
YoY %	-0.57%	2.34%	-6.04%	-2.67%	18.35%	8.97%	-	-
Horiz. %	120.00%	120.69%	117.93%	125.52%	128.97%	108.97%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	21/08/14	21/05/14	25/02/14	14/11/13	22/08/13	27/05/13	-
Price	2.91	3.05	3.04	3.01	3.24	3.33	3.51	-
P/RPS	1.44	1.45	1.36	1.44	1.54	1.54	1.47	-1.36%
YoY %	-0.69%	6.62%	-5.56%	-6.49%	0.00%	4.76%	-	-
Horiz. %	97.96%	98.64%	92.52%	97.96%	104.76%	104.76%	100.00%	-
P/EPS	15.82	14.39	13.10	16.11	16.09	15.86	8.36	52.93%
YoY %	9.94%	9.85%	-18.68%	0.12%	1.45%	89.71%	-	-
Horiz. %	189.23%	172.13%	156.70%	192.70%	192.46%	189.71%	100.00%	-
EY	6.32	6.95	7.63	6.21	6.21	6.31	11.97	-34.64%
YoY %	-9.06%	-8.91%	22.87%	0.00%	-1.58%	-47.28%	-	-
Horiz. %	52.80%	58.06%	63.74%	51.88%	51.88%	52.72%	100.00%	-
DY	6.87	6.56	6.58	6.64	6.17	6.01	5.70	13.24%
YoY %	4.73%	-0.30%	-0.90%	7.62%	2.66%	5.44%	-	-
Horiz. %	120.53%	115.09%	115.44%	116.49%	108.25%	105.44%	100.00%	-
P/NAPS	1.69	1.75	1.74	1.73	1.85	1.46	1.41	12.82%
YoY %	-3.43%	0.57%	0.58%	-6.49%	26.71%	3.55%	-	-
Horiz. %	119.86%	124.11%	123.40%	122.70%	131.21%	103.55%	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