[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

22-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 124.02%

YoY- 30.52%

Quarter Report

Magnum Berhad - 2019 Q2 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Cumulative Result
Revenue	609,544	2,705,685	2,074,753	1,422,649	756,246	2,704,254	1,979,849	-54.37%
YoY %	-77.47%	30.41%	45.84%	88.12%	-72.03%	36.59%	-	-
Horiz. %	30.79%	136.66%	104.79%	71.86%	38.20%	136.59%	100.00%	-
PBT	77,533	343,207	263,242	192,419	87,779	313,334	208,388	-48.23%
YoY %	-77.41%	30.38%	36.81%	119.21%	-71.99%	50.36%	-	-
Horiz. %	37.21%	164.70%	126.32%	92.34%	42.12%	150.36%	100.00%	-
Tax	-21,469	-102,064	-77,340	-56,192	-26,832	-205,922	-173,802	-75.16%
YoY %	78.97%	-31.97%	-37.64%	-109.42%	86.97%	-18.48%	-	-
Horiz. %	12.35%	58.72%	44.50%	32.33%	15.44%	118.48%	100.00%	-
NP	56,064	241,143	185,902	136,227	60,947	107,412	34,586	37.95%
YoY %	-76.75%	29.72%	36.46%	123.52%	-43.26%	210.56%	-	-
Horiz. %	162.10%	697.23%	537.51%	393.88%	176.22%	310.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,593	238,725	182,437	134,429	60,007	104,749	32,482	43.03%
YoY %	-76.71%	30.85%	35.71%	124.02%	-42.71%	222.48%	-	-
Horiz. %	171.15%	734.95%	561.66%	413.86%	184.74%	322.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.69%	29.74%	29.38%	29.20%	30.57%	65.72%	83.40%	-
YoY %	-6.89%	1.23%	0.62%	-4.48%	-53.48%	-21.20%	-	-
Horiz. %	33.20%	35.66%	35.23%	35.01%	36.65%	78.80%	100.00%	-
Total Cost	553,480	2,464,542	1,888,851	1,286,422	695,299	2,596,842	1,945,263	-56.70%
YoY %	-77.54%	30.48%	46.83%	85.02%	-73.23%	33.50%	-	-
Horiz. %	28.45%	126.69%	97.10%	66.13%	35.74%	133.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,490,171	2,475,941	2,447,482	2,475,941	2,461,712	2,376,334	2,362,105	3.57%
YoY %	0.57%	1.16%	-1.15%	0.58%	3.59%	0.60%	-	-
Horiz. %	105.42%	104.82%	103.61%	104.82%	104.22%	100.60%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	35,573	227,672	184,984	128,065	56,918	213,443	156,525	-62.72%
YoY %	-84.38%	23.08%	44.45%	125.00%	-73.33%	36.36%	-	-
Horiz. %	22.73%	145.45%	118.18%	81.82%	36.36%	136.36%	100.00%	-
Div Payout %	63.99%	95.37%	101.40%	95.27%	94.85%	203.77%	481.88%	-
YoY %	-32.90%	-5.95%	6.43%	0.44%	-53.45%	-57.71%	-	-
Horiz. %	13.28%	19.79%	21.04%	19.77%	19.68%	42.29%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	2,490,171	2,475,941	2,447,482	2,475,941	2,461,712	2,376,334	2,362,105	3.57%
YoY %	0.57%	1.16%	-1.15%	0.58%	3.59%	0.60%	-	-
Horiz. %	105.42%	104.82%	103.61%	104.82%	104.22%	100.60%	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%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	9.20%	8.91%	8.96%	9.58%	8.06%	3.97%	1.75%	-
YoY %	3.25%	-0.56%	-6.47%	18.86%	103.02%	126.86%	-	-
Horiz. %	525.71%	509.14%	512.00%	547.43%	460.57%	226.86%	100.00%	-
ROE	2.23%	9.64%	7.45%	5.43%	2.44%	4.41%	1.38%	-
YoY %	-76.87%	29.40%	37.20%	122.54%	-44.67%	219.57%	-	-
Horiz. %	161.59%	698.55%	539.86%	393.48%	176.81%	319.57%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	42.84	190.15	145.81	99.98	53.15	190.04	139.14	-54.37%
YoY %	-77.47%	30.41%	45.84%	88.11%	-72.03%	36.58%	-	-
Horiz. %	30.79%	136.66%	104.79%	71.86%	38.20%	136.58%	100.00%	-
EPS	3.91	16.78	12.82	9.45	4.22	7.36	2.28	43.22%
YoY %	-76.70%	30.89%	35.66%	123.93%	-42.66%	222.81%	-	-
Horiz. %	171.49%	735.96%	562.28%	414.47%	185.09%	322.81%	100.00%	-
DPS	2.50	16.00	13.00	9.00	4.00	15.00	11.00	-62.72%
YoY %	-84.38%	23.08%	44.44%	125.00%	-73.33%	36.36%	-	-
Horiz. %	22.73%	145.45%	118.18%	81.82%	36.36%	136.36%	100.00%	-
NAPS	1.75	1.74	1.72	1.74	1.73	1.67	1.66	3.57%
YoY %	0.57%	1.16%	-1.15%	0.58%	3.59%	0.60%	-	-
Horiz. %	105.42%	104.82%	103.61%	104.82%	104.22%	100.60%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	42.41	188.26	144.36	98.99	52.62	188.16	137.76	-54.37%
YoY %	-77.47%	30.41%	45.83%	88.12%	-72.03%	36.59%	-	-
Horiz. %	30.79%	136.66%	104.79%	71.86%	38.20%	136.59%	100.00%	-
EPS	3.87	16.61	12.69	9.35	4.18	7.29	2.26	43.08%
YoY %	-76.70%	30.89%	35.72%	123.68%	-42.66%	222.57%	-	-
Horiz. %	171.24%	734.96%	561.50%	413.72%	184.96%	322.57%	100.00%	-
DPS	2.48	15.84	12.87	8.91	3.96	14.85	10.89	-62.67%
YoY %	-84.34%	23.08%	44.44%	125.00%	-73.33%	36.36%	-	-
Horiz. %	22.77%	145.45%	118.18%	81.82%	36.36%	136.36%	100.00%	-
NAPS	1.7327	1.7228	1.703	1.7228	1.7129	1.6535	1.6436	3.57%
YoY %	0.57%	1.16%	-1.15%	0.58%	3.59%	0.60%	-	-
Horiz. %	105.42%	104.82%	103.61%	104.82%	104.22%	100.60%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	1.90	2.57	2.83	2.66	2.38	1.95	1.92	-
P/RPS	4.44	1.35	1.94	2.66	4.48	1.03	1.38	117.78%
YoY %	228.89%	-30.41%	-27.07%	-40.62%	334.95%	-25.36%	-	-
Horiz. %	321.74%	97.83%	140.58%	192.75%	324.64%	74.64%	100.00%	-
P/EPS	48.63	15.32	22.07	28.16	56.44	26.49	84.11	-30.57%
YoY %	217.43%	-30.58%	-21.63%	-50.11%	113.06%	-68.51%	-	-
Horiz. %	57.82%	18.21%	26.24%	33.48%	67.10%	31.49%	100.00%	-
EY	2.06	6.53	4.53	3.55	1.77	3.78	1.19	44.12%
YoY %	-68.45%	44.15%	27.61%	100.56%	-53.17%	217.65%	-	-
Horiz. %	173.11%	548.74%	380.67%	298.32%	148.74%	317.65%	100.00%	-
DY	1.32	6.23	4.59	3.38	1.68	7.69	5.73	-62.38%
YoY %	-78.81%	35.73%	35.80%	101.19%	-78.15%	34.21%	-	-
Horiz. %	23.04%	108.73%	80.10%	58.99%	29.32%	134.21%	100.00%	-
P/NAPS	1.09	1.48	1.65	1.53	1.38	1.17	1.16	-4.06%
YoY %	-26.35%	-10.30%	7.84%	10.87%	17.95%	0.86%	-	-
Horiz. %	93.97%	127.59%	142.24%	131.90%	118.97%	100.86%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	22/05/20	26/02/20	19/11/19	22/08/19	28/05/19	21/02/19	27/11/18	-
Price	2.18	2.53	2.75	2.78	2.31	2.32	2.02	-
P/RPS	5.09	1.33	1.89	2.78	4.35	1.22	1.45	130.79%
YoY %	282.71%	-29.63%	-32.01%	-36.09%	256.56%	-15.86%	-	-
Horiz. %	351.03%	91.72%	130.34%	191.72%	300.00%	84.14%	100.00%	-
P/EPS	55.80	15.08	21.45	29.43	54.78	31.52	88.49	-26.44%
YoY %	270.03%	-29.70%	-27.12%	-46.28%	73.79%	-64.38%	-	-
Horiz. %	63.06%	17.04%	24.24%	33.26%	61.91%	35.62%	100.00%	-
EY	1.79	6.63	4.66	3.40	1.83	3.17	1.13	35.85%
YoY %	-73.00%	42.27%	37.06%	85.79%	-42.27%	180.53%	-	-
Horiz. %	158.41%	586.73%	412.39%	300.88%	161.95%	280.53%	100.00%	-
DY	1.15	6.32	4.73	3.24	1.73	6.47	5.45	-64.52%
YoY %	-81.80%	33.62%	45.99%	87.28%	-73.26%	18.72%	-	-
Horiz. %	21.10%	115.96%	86.79%	59.45%	31.74%	118.72%	100.00%	-
P/NAPS	1.25	1.45	1.60	1.60	1.34	1.39	1.22	1.63%
YoY %	-13.79%	-9.38%	0.00%	19.40%	-3.60%	13.93%	-	-
Horiz. %	102.46%	118.85%	131.15%	131.15%	109.84%	113.93%	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