[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

14-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 43.16%

YoY- -26.09%

Quarter Report

Magnum 3Q 2013 - Quarterly Report.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	1,489,141	792,545	2,991,338	2,250,137	1,547,744	847,425	3,088,646	-38.59%
YoY %	87.89%	-73.51%	32.94%	45.38%	82.64%	-72.56%	-	-
Horiz. %	48.21%	25.66%	96.85%	72.85%	50.11%	27.44%	100.00%	-
PBT	213,424	118,848	405,260	321,433	244,314	157,968	322,063	-24.04%
YoY %	79.58%	-70.67%	26.08%	31.57%	54.66%	-50.95%	-	-
Horiz. %	66.27%	36.90%	125.83%	99.80%	75.86%	49.05%	100.00%	-
Tax	-59,652	-34,182	-132,101	-101,013	-88,799	-4,020	15,401	-
YoY %	-74.51%	74.12%	-30.78%	-13.75%	-2,108.93%	-126.10%	-	-
Horiz. %	-387.33%	-221.95%	-857.74%	-655.89%	-576.58%	-26.10%	100.00%	-
NP	153,772	84,666	273,159	220,420	155,515	153,948	337,464	-40.86%
YoY %	81.62%	-69.00%	23.93%	41.74%	1.02%	-54.38%	-	-
Horiz. %	45.57%	25.09%	80.94%	65.32%	46.08%	45.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,533	82,534	267,798	214,868	150,094	149,445	339,666	-41.95%
YoY %	82.39%	-69.18%	24.63%	43.16%	0.43%	-56.00%	-	-
Horiz. %	44.32%	24.30%	78.84%	63.26%	44.19%	44.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	28.76%	32.60%	31.43%	36.35%	2.54%	-4.78%	-
YoY %	-2.82%	-11.78%	3.72%	-13.54%	1,331.10%	153.14%	-	-
Horiz. %	-584.73%	-601.67%	-682.01%	-657.53%	-760.46%	-53.14%	100.00%	-
Total Cost	1,335,369	707,879	2,718,179	2,029,717	1,392,229	693,477	2,751,182	-38.31%
YoY %	88.64%	-73.96%	33.92%	45.79%	100.76%	-74.79%	-	-
Horiz. %	48.54%	25.73%	98.80%	73.78%	50.60%	25.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,471,013	2,490,249	2,494,478	2,490,191	3,259,183	3,543,981	3,481,450	-20.48%
YoY %	-0.77%	-0.17%	0.17%	-23.59%	-8.04%	1.80%	-	-
Horiz. %	70.98%	71.53%	71.65%	71.53%	93.62%	101.80%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	142,012	71,149	286,721	213,445	142,946	71,164	233,067	-28.19%
YoY %	99.60%	-75.19%	34.33%	49.32%	100.87%	-69.47%	-	-
Horiz. %	60.93%	30.53%	123.02%	91.58%	61.33%	30.53%	100.00%	-
Div Payout %	94.34%	86.21%	107.07%	99.34%	95.24%	47.62%	68.62%	-
YoY %	9.43%	-19.48%	7.78%	4.30%	100.00%	-30.60%	-	-
Horiz. %	137.48%	125.63%	156.03%	144.77%	138.79%	69.40%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	2,471,013	2,490,249	2,494,478	2,490,191	3,259,183	3,543,981	3,481,450	-20.48%
YoY %	-0.77%	-0.17%	0.17%	-23.59%	-8.04%	1.80%	-	-
Horiz. %	70.98%	71.53%	71.65%	71.53%	93.62%	101.80%	100.00%	-
NOSH	1,420,122	1,422,999	1,433,608	1,422,966	1,429,466	1,423,285	1,456,673	-1.68%
YoY %	-0.20%	-0.74%	0.75%	-0.45%	0.43%	-2.29%	-	-
Horiz. %	97.49%	97.69%	98.42%	97.69%	98.13%	97.71%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	10.33%	10.68%	9.13%	9.80%	10.05%	18.17%	10.93%	-
YoY %	-3.28%	16.98%	-6.84%	-2.49%	-44.69%	66.24%	-	-
Horiz. %	94.51%	97.71%	83.53%	89.66%	91.95%	166.24%	100.00%	-
ROE	6.09%	3.31%	10.74%	8.63%	4.61%	4.22%	9.76%	-
YoY %	83.99%	-69.18%	24.45%	87.20%	9.24%	-56.76%	-	-
Horiz. %	62.40%	33.91%	110.04%	88.42%	47.23%	43.24%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	104.86	55.70	208.66	158.13	108.27	59.54	212.03	-37.54%
YoY %	88.26%	-73.31%	31.95%	46.05%	81.84%	-71.92%	-	-
Horiz. %	49.46%	26.27%	98.41%	74.58%	51.06%	28.08%	100.00%	-
EPS	10.60	5.80	18.80	15.10	10.50	10.50	23.80	-41.76%
YoY %	82.76%	-69.15%	24.50%	43.81%	0.00%	-55.88%	-	-
Horiz. %	44.54%	24.37%	78.99%	63.45%	44.12%	44.12%	100.00%	-
DPS	10.00	5.00	20.00	15.00	10.00	5.00	16.00	-26.96%
YoY %	100.00%	-75.00%	33.33%	50.00%	100.00%	-68.75%	-	-
Horiz. %	62.50%	31.25%	125.00%	93.75%	62.50%	31.25%	100.00%	-
NAPS	1.74	1.75	1.74	1.75	2.28	2.49	2.39	-19.11%
YoY %	-0.57%	0.57%	-0.57%	-23.25%	-8.43%	4.18%	-	-
Horiz. %	72.80%	73.22%	72.80%	73.22%	95.40%	104.18%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,408,130
RPS	103.62	55.15	208.14	156.57	107.69	58.96	214.91	-38.59%
YoY %	87.89%	-73.50%	32.94%	45.39%	82.65%	-72.57%	-	-
Horiz. %	48.22%	25.66%	96.85%	72.85%	50.11%	27.43%	100.00%	-
EPS	10.47	5.74	18.63	14.95	10.44	10.40	23.63	-41.96%
YoY %	82.40%	-69.19%	24.62%	43.20%	0.38%	-55.99%	-	-
Horiz. %	44.31%	24.29%	78.84%	63.27%	44.18%	44.01%	100.00%	-
DPS	9.88	4.95	19.95	14.85	9.95	4.95	16.22	-28.20%
YoY %	99.60%	-75.19%	34.34%	49.25%	101.01%	-69.48%	-	-
Horiz. %	60.91%	30.52%	123.00%	91.55%	61.34%	30.52%	100.00%	-
NAPS	1.7193	1.7327	1.7357	1.7327	2.2678	2.4659	2.4224	-20.48%
YoY %	-0.77%	-0.17%	0.17%	-23.60%	-8.03%	1.80%	-	-
Horiz. %	70.98%	71.53%	71.65%	71.53%	93.62%	101.80%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	3.05	2.99	3.16	3.27	3.61	3.62	3.49	-
P/RPS	2.91	5.37	1.51	2.07	3.33	6.08	1.65	46.12%
YoY %	-45.81%	255.63%	-27.05%	-37.84%	-45.23%	268.48%	-	-
Horiz. %	176.36%	325.45%	91.52%	125.45%	201.82%	368.48%	100.00%	-
P/EPS	28.77	51.55	16.92	21.66	34.38	34.48	14.97	54.76%
YoY %	-44.19%	204.67%	-21.88%	-37.00%	-0.29%	130.33%	-	-
Horiz. %	192.18%	344.36%	113.03%	144.69%	229.66%	230.33%	100.00%	-
EY	3.48	1.94	5.91	4.62	2.91	2.90	6.68	-35.33%
YoY %	79.38%	-67.17%	27.92%	58.76%	0.34%	-56.59%	-	-
Horiz. %	52.10%	29.04%	88.47%	69.16%	43.56%	43.41%	100.00%	-
DY	3.28	1.67	6.33	4.59	2.77	1.38	4.58	-20.00%
YoY %	96.41%	-73.62%	37.91%	65.70%	100.72%	-69.87%	-	-
Horiz. %	71.62%	36.46%	138.21%	100.22%	60.48%	30.13%	100.00%	-
P/NAPS	1.75	1.71	1.82	1.87	1.58	1.45	1.46	12.87%
YoY %	2.34%	-6.04%	-2.67%	18.35%	8.97%	-0.68%	-	-
Horiz. %	119.86%	117.12%	124.66%	128.08%	108.22%	99.32%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	21/08/14	21/05/14	25/02/14	14/11/13	22/08/13	27/05/13	28/02/13	-
Price	3.05	3.04	3.01	3.24	3.33	3.51	3.40	-
P/RPS	2.91	5.46	1.44	2.05	3.08	5.90	1.60	49.16%
YoY %	-46.70%	279.17%	-29.76%	-33.44%	-47.80%	268.75%	-	-
Horiz. %	181.88%	341.25%	90.00%	128.12%	192.50%	368.75%	100.00%	-
P/EPS	28.77	52.41	16.11	21.46	31.71	33.43	14.58	57.51%
YoY %	-45.11%	225.33%	-24.93%	-32.32%	-5.15%	129.29%	-	-
Horiz. %	197.33%	359.47%	110.49%	147.19%	217.49%	229.29%	100.00%	-
EY	3.48	1.91	6.21	4.66	3.15	2.99	6.86	-36.47%
YoY %	82.20%	-69.24%	33.26%	47.94%	5.35%	-56.41%	-	-
Horiz. %	50.73%	27.84%	90.52%	67.93%	45.92%	43.59%	100.00%	-
DY	3.28	1.64	6.64	4.63	3.00	1.42	4.71	-21.48%
YoY %	100.00%	-75.30%	43.41%	54.33%	111.27%	-69.85%	-	-
Horiz. %	69.64%	34.82%	140.98%	98.30%	63.69%	30.15%	100.00%	-
P/NAPS	1.75	1.74	1.73	1.85	1.46	1.41	1.42	14.99%
YoY %	0.57%	0.58%	-6.49%	26.71%	3.55%	-0.70%	-	-
Horiz. %	123.24%	122.54%	121.83%	130.28%	102.82%	99.30%	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