[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

27-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 30.17%

YoY- -8.8%

Quarter Report

Magnum - 2014 Q3 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	1,438,405	791,276	2,886,541	2,159,127	1,489,141	792,545	2,991,338	-38.70%
YoY %	81.78%	-72.59%	33.69%	44.99%	87.89%	-73.51%	-	-
Horiz. %	48.09%	26.45%	96.50%	72.18%	49.78%	26.49%	100.00%	-
PBT	215,554	129,005	373,710	288,145	213,424	118,848	405,260	-34.42%
YoY %	67.09%	-65.48%	29.70%	35.01%	79.58%	-70.67%	-	-
Horiz. %	53.19%	31.83%	92.21%	71.10%	52.66%	29.33%	100.00%	-
Tax	-61,280	-35,472	-112,759	-88,401	-59,652	-34,182	-132,101	-40.15%
YoY %	-72.76%	68.54%	-27.55%	-48.19%	-74.51%	74.12%	-	-
Horiz. %	46.39%	26.85%	85.36%	66.92%	45.16%	25.88%	100.00%	-
NP	154,274	93,533	260,951	199,744	153,772	84,666	273,159	-31.74%
YoY %	64.94%	-64.16%	30.64%	29.90%	81.62%	-69.00%	-	-
Horiz. %	56.48%	34.24%	95.53%	73.12%	56.29%	31.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,588	90,763	256,538	195,950	150,533	82,534	267,798	-31.94%
YoY %	65.91%	-64.62%	30.92%	30.17%	82.39%	-69.18%	-	-
Horiz. %	56.23%	33.89%	95.80%	73.17%	56.21%	30.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.43%	27.50%	30.17%	30.68%	27.95%	28.76%	32.60%	-
YoY %	3.38%	-8.85%	-1.66%	9.77%	-2.82%	-11.78%	-	-
Horiz. %	87.21%	84.36%	92.55%	94.11%	85.74%	88.22%	100.00%	-
Total Cost	1,284,131	697,743	2,625,590	1,959,383	1,335,369	707,879	2,718,179	-39.42%
YoY %	84.04%	-73.43%	34.00%	46.73%	88.64%	-73.96%	-	-
Horiz. %	47.24%	25.67%	96.59%	72.08%	49.13%	26.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,443,503	2,453,437	2,444,198	2,442,275	2,471,013	2,490,249	2,494,478	-1.37%
YoY %	-0.40%	0.38%	0.08%	-1.16%	-0.77%	-0.17%	-	-
Horiz. %	97.96%	98.35%	97.98%	97.91%	99.06%	99.83%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	142,064	70,908	285,871	212,989	142,012	71,149	286,721	-37.46%
YoY %	100.35%	-75.20%	34.22%	49.98%	99.60%	-75.19%	-	-
Horiz. %	49.55%	24.73%	99.70%	74.28%	49.53%	24.81%	100.00%	-
Div Payout %	94.34%	78.13%	111.43%	108.70%	94.34%	86.21%	107.07%	-
YoY %	20.75%	-29.88%	2.51%	15.22%	9.43%	-19.48%	-	-
Horiz. %	88.11%	72.97%	104.07%	101.52%	88.11%	80.52%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	2,443,503	2,453,437	2,444,198	2,442,275	2,471,013	2,490,249	2,494,478	-1.37%
YoY %	-0.40%	0.38%	0.08%	-1.16%	-0.77%	-0.17%	-	-
Horiz. %	97.96%	98.35%	97.98%	97.91%	99.06%	99.83%	100.00%	-
NOSH	1,420,641	1,418,171	1,429,355	1,419,927	1,420,122	1,422,999	1,433,608	-0.60%
YoY %	0.17%	-0.78%	0.66%	-0.01%	-0.20%	-0.74%	-	-
Horiz. %	99.10%	98.92%	99.70%	99.05%	99.06%	99.26%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	10.73%	11.82%	9.04%	9.25%	10.33%	10.68%	9.13%	-
YoY %	-9.22%	30.75%	-2.27%	-10.45%	-3.28%	16.98%	-	-
Horiz. %	117.52%	129.46%	99.01%	101.31%	113.14%	116.98%	100.00%	-
ROE	6.16%	3.70%	10.50%	8.02%	6.09%	3.31%	10.74%	-
YoY %	66.49%	-64.76%	30.92%	31.69%	83.99%	-69.18%	-	-
Horiz. %	57.36%	34.45%	97.77%	74.67%	56.70%	30.82%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	101.25	55.80	201.95	152.06	104.86	55.70	208.66	-38.33%
YoY %	81.45%	-72.37%	32.81%	45.01%	88.26%	-73.31%	-	-
Horiz. %	48.52%	26.74%	96.78%	72.87%	50.25%	26.69%	100.00%	-
EPS	10.57	6.40	18.00	13.80	10.60	5.80	18.80	-31.95%
YoY %	65.16%	-64.44%	30.43%	30.19%	82.76%	-69.15%	-	-
Horiz. %	56.22%	34.04%	95.74%	73.40%	56.38%	30.85%	100.00%	-
DPS	10.00	5.00	20.00	15.00	10.00	5.00	20.00	-37.08%
YoY %	100.00%	-75.00%	33.33%	50.00%	100.00%	-75.00%	-	-
Horiz. %	50.00%	25.00%	100.00%	75.00%	50.00%	25.00%	100.00%	-
NAPS	1.72	1.73	1.71	1.72	1.74	1.75	1.74	-0.76%
YoY %	-0.58%	1.17%	-0.58%	-1.15%	-0.57%	0.57%	-	-
Horiz. %	98.85%	99.43%	98.28%	98.85%	100.00%	100.57%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,419,281
RPS	100.09	55.06	200.85	150.23	103.62	55.15	208.14	-38.70%
YoY %	81.78%	-72.59%	33.70%	44.98%	87.89%	-73.50%	-	-
Horiz. %	48.09%	26.45%	96.50%	72.18%	49.78%	26.50%	100.00%	-
EPS	10.48	6.32	17.85	13.63	10.47	5.74	18.63	-31.92%
YoY %	65.82%	-64.59%	30.96%	30.18%	82.40%	-69.19%	-	-
Horiz. %	56.25%	33.92%	95.81%	73.16%	56.20%	30.81%	100.00%	-
DPS	9.88	4.93	19.89	14.82	9.88	4.95	19.95	-37.48%
YoY %	100.41%	-75.21%	34.21%	50.00%	99.60%	-75.19%	-	-
Horiz. %	49.52%	24.71%	99.70%	74.29%	49.52%	24.81%	100.00%	-
NAPS	1.7002	1.7071	1.7007	1.6994	1.7193	1.7327	1.7357	-1.37%
YoY %	-0.40%	0.38%	0.08%	-1.16%	-0.77%	-0.17%	-	-
Horiz. %	97.95%	98.35%	97.98%	97.91%	99.06%	99.83%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	2.65	2.69	2.73	3.00	3.05	2.99	3.16	-
P/RPS	2.62	4.82	1.35	1.97	2.91	5.37	1.51	44.53%
YoY %	-45.64%	257.04%	-31.47%	-32.30%	-45.81%	255.63%	-	-
Horiz. %	173.51%	319.21%	89.40%	130.46%	192.72%	355.63%	100.00%	-
P/EPS	25.00	42.03	15.21	21.74	28.77	51.55	16.92	29.81%
YoY %	-40.52%	176.33%	-30.04%	-24.44%	-44.19%	204.67%	-	-
Horiz. %	147.75%	248.40%	89.89%	128.49%	170.04%	304.67%	100.00%	-
EY	4.00	2.38	6.57	4.60	3.48	1.94	5.91	-22.96%
YoY %	68.07%	-63.77%	42.83%	32.18%	79.38%	-67.17%	-	-
Horiz. %	67.68%	40.27%	111.17%	77.83%	58.88%	32.83%	100.00%	-
DY	3.77	1.86	7.33	5.00	3.28	1.67	6.33	-29.27%
YoY %	102.69%	-74.62%	46.60%	52.44%	96.41%	-73.62%	-	-
Horiz. %	59.56%	29.38%	115.80%	78.99%	51.82%	26.38%	100.00%	-
P/NAPS	1.54	1.55	1.60	1.74	1.75	1.71	1.82	-10.56%
YoY %	-0.65%	-3.12%	-8.05%	-0.57%	2.34%	-6.04%	-	-
Horiz. %	84.62%	85.16%	87.91%	95.60%	96.15%	93.96%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	19/08/15	28/05/15	13/02/15	27/11/14	21/08/14	21/05/14	25/02/14	-
Price	2.59	2.68	2.76	2.91	3.05	3.04	3.01	-
P/RPS	2.56	4.80	1.37	1.91	2.91	5.46	1.44	46.90%
YoY %	-46.67%	250.36%	-28.27%	-34.36%	-46.70%	279.17%	-	-
Horiz. %	177.78%	333.33%	95.14%	132.64%	202.08%	379.17%	100.00%	-
P/EPS	24.43	41.88	15.38	21.09	28.77	52.41	16.11	32.09%
YoY %	-41.67%	172.30%	-27.07%	-26.69%	-45.11%	225.33%	-	-
Horiz. %	151.64%	259.96%	95.47%	130.91%	178.58%	325.33%	100.00%	-
EY	4.09	2.39	6.50	4.74	3.48	1.91	6.21	-24.35%
YoY %	71.13%	-63.23%	37.13%	36.21%	82.20%	-69.24%	-	-
Horiz. %	65.86%	38.49%	104.67%	76.33%	56.04%	30.76%	100.00%	-
DY	3.86	1.87	7.25	5.15	3.28	1.64	6.64	-30.41%
YoY %	106.42%	-74.21%	40.78%	57.01%	100.00%	-75.30%	-	-
Horiz. %	58.13%	28.16%	109.19%	77.56%	49.40%	24.70%	100.00%	-
P/NAPS	1.51	1.55	1.61	1.69	1.75	1.74	1.73	-8.69%
YoY %	-2.58%	-3.73%	-4.73%	-3.43%	0.57%	0.58%	-	-
Horiz. %	87.28%	89.60%	93.06%	97.69%	101.16%	100.58%	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