[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

20-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 25.22%

YoY- -3.77%

Quarter Report

Magnum Berhad - 2015 Q3 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	1,378,340	752,563	2,767,010	2,098,579	1,438,405	791,276	2,886,541	-38.93%
YoY %	83.15%	-72.80%	31.85%	45.90%	81.78%	-72.59%	-	-
Horiz. %	47.75%	26.07%	95.86%	72.70%	49.83%	27.41%	100.00%	-
PBT	131,464	97,444	334,582	272,096	215,554	129,005	373,710	-50.19%
YoY %	34.91%	-70.88%	22.96%	26.23%	67.09%	-65.48%	-	-
Horiz. %	35.18%	26.07%	89.53%	72.81%	57.68%	34.52%	100.00%	-
Tax	-38,901	-27,595	-101,349	-79,349	-61,280	-35,472	-112,759	-50.84%
YoY %	-40.97%	72.77%	-27.73%	-29.49%	-72.76%	68.54%	-	-
Horiz. %	34.50%	24.47%	89.88%	70.37%	54.35%	31.46%	100.00%	-
NP	92,563	69,849	233,233	192,747	154,274	93,533	260,951	-49.92%
YoY %	32.52%	-70.05%	21.00%	24.94%	64.94%	-64.16%	-	-
Horiz. %	35.47%	26.77%	89.38%	73.86%	59.12%	35.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,675	68,840	228,101	188,560	150,588	90,763	256,538	-50.04%
YoY %	31.72%	-69.82%	20.97%	25.22%	65.91%	-64.62%	-	-
Horiz. %	35.35%	26.83%	88.92%	73.50%	58.70%	35.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.59%	28.32%	30.29%	29.16%	28.43%	27.50%	30.17%	-
YoY %	4.48%	-6.50%	3.88%	2.57%	3.38%	-8.85%	-	-
Horiz. %	98.08%	93.87%	100.40%	96.65%	94.23%	91.15%	100.00%	-
Total Cost	1,285,777	682,714	2,533,777	1,905,832	1,284,131	697,743	2,625,590	-37.89%
YoY %	88.33%	-73.06%	32.95%	48.41%	84.04%	-73.43%	-	-
Horiz. %	48.97%	26.00%	96.50%	72.59%	48.91%	26.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,405,663	2,432,157	2,423,573	2,428,424	2,443,503	2,453,437	2,444,198	-1.05%
YoY %	-1.09%	0.35%	-0.20%	-0.62%	-0.40%	0.38%	-	-
Horiz. %	98.42%	99.51%	99.16%	99.35%	99.97%	100.38%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	99,642	56,892	228,101	178,560	142,064	70,908	285,871	-50.50%
YoY %	75.14%	-75.06%	27.74%	25.69%	100.35%	-75.20%	-	-
Horiz. %	34.86%	19.90%	79.79%	62.46%	49.70%	24.80%	100.00%	-
Div Payout %	109.89%	82.64%	100.00%	94.70%	94.34%	78.13%	111.43%	-
YoY %	32.97%	-17.36%	5.60%	0.38%	20.75%	-29.88%	-	-
Horiz. %	98.62%	74.16%	89.74%	84.99%	84.66%	70.12%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	2,405,663	2,432,157	2,423,573	2,428,424	2,443,503	2,453,437	2,444,198	-1.05%
YoY %	-1.09%	0.35%	-0.20%	-0.62%	-0.40%	0.38%	-	-
Horiz. %	98.42%	99.51%	99.16%	99.35%	99.97%	100.38%	100.00%	-
NOSH	1,423,469	1,422,314	1,425,631	1,428,484	1,420,641	1,418,171	1,429,355	-0.27%
YoY %	0.08%	-0.23%	-0.20%	0.55%	0.17%	-0.78%	-	-
Horiz. %	99.59%	99.51%	99.74%	99.94%	99.39%	99.22%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	6.72%	9.28%	8.43%	9.18%	10.73%	11.82%	9.04%	-
YoY %	-27.59%	10.08%	-8.17%	-14.45%	-9.22%	30.75%	-	-
Horiz. %	74.34%	102.65%	93.25%	101.55%	118.69%	130.75%	100.00%	-
ROE	3.77%	2.83%	9.41%	7.76%	6.16%	3.70%	10.50%	-
YoY %	33.22%	-69.93%	21.26%	25.97%	66.49%	-64.76%	-	-
Horiz. %	35.90%	26.95%	89.62%	73.90%	58.67%	35.24%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	96.83	52.91	194.09	146.91	101.25	55.80	201.95	-38.76%
YoY %	83.01%	-72.74%	32.11%	45.10%	81.45%	-72.37%	-	-
Horiz. %	47.95%	26.20%	96.11%	72.75%	50.14%	27.63%	100.00%	-
EPS	6.37	4.84	16.00	13.20	10.57	6.40	18.00	-50.00%
YoY %	31.61%	-69.75%	21.21%	24.88%	65.16%	-64.44%	-	-
Horiz. %	35.39%	26.89%	88.89%	73.33%	58.72%	35.56%	100.00%	-
DPS	7.00	4.00	16.00	12.50	10.00	5.00	20.00	-50.36%
YoY %	75.00%	-75.00%	28.00%	25.00%	100.00%	-75.00%	-	-
Horiz. %	35.00%	20.00%	80.00%	62.50%	50.00%	25.00%	100.00%	-
NAPS	1.69	1.71	1.70	1.70	1.72	1.73	1.71	-0.78%
YoY %	-1.17%	0.59%	0.00%	-1.16%	-0.58%	1.17%	-	-
Horiz. %	98.83%	100.00%	99.42%	99.42%	100.58%	101.17%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,406,370
RPS	95.91	52.36	192.53	146.02	100.09	55.06	200.85	-38.93%
YoY %	83.17%	-72.80%	31.85%	45.89%	81.78%	-72.59%	-	-
Horiz. %	47.75%	26.07%	95.86%	72.70%	49.83%	27.41%	100.00%	-
EPS	6.31	4.79	15.87	13.12	10.48	6.32	17.85	-50.03%
YoY %	31.73%	-69.82%	20.96%	25.19%	65.82%	-64.59%	-	-
Horiz. %	35.35%	26.83%	88.91%	73.50%	58.71%	35.41%	100.00%	-
DPS	6.93	3.96	15.87	12.42	9.88	4.93	19.89	-50.51%
YoY %	75.00%	-75.05%	27.78%	25.71%	100.41%	-75.21%	-	-
Horiz. %	34.84%	19.91%	79.79%	62.44%	49.67%	24.79%	100.00%	-
NAPS	1.6739	1.6923	1.6863	1.6897	1.7002	1.7071	1.7007	-1.05%
YoY %	-1.09%	0.36%	-0.20%	-0.62%	-0.40%	0.38%	-	-
Horiz. %	98.42%	99.51%	99.15%	99.35%	99.97%	100.38%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	2.30	2.47	2.51	2.56	2.65	2.69	2.73	-
P/RPS	2.38	4.67	1.29	1.74	2.62	4.82	1.35	45.98%
YoY %	-49.04%	262.02%	-25.86%	-33.59%	-45.64%	257.04%	-	-
Horiz. %	176.30%	345.93%	95.56%	128.89%	194.07%	357.04%	100.00%	-
P/EPS	36.11	51.03	15.69	19.39	25.00	42.03	15.21	78.05%
YoY %	-29.24%	225.24%	-19.08%	-22.44%	-40.52%	176.33%	-	-
Horiz. %	237.41%	335.50%	103.16%	127.48%	164.37%	276.33%	100.00%	-
EY	2.77	1.96	6.37	5.16	4.00	2.38	6.57	-43.80%
YoY %	41.33%	-69.23%	23.45%	29.00%	68.07%	-63.77%	-	-
Horiz. %	42.16%	29.83%	96.96%	78.54%	60.88%	36.23%	100.00%	-
DY	3.04	1.62	6.37	4.88	3.77	1.86	7.33	-44.41%
YoY %	87.65%	-74.57%	30.53%	29.44%	102.69%	-74.62%	-	-
Horiz. %	41.47%	22.10%	86.90%	66.58%	51.43%	25.38%	100.00%	-
P/NAPS	1.36	1.44	1.48	1.51	1.54	1.55	1.60	-10.27%
YoY %	-5.56%	-2.70%	-1.99%	-1.95%	-0.65%	-3.12%	-	-
Horiz. %	85.00%	90.00%	92.50%	94.38%	96.25%	96.88%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	26/05/16	25/02/16	20/11/15	19/08/15	28/05/15	13/02/15	-
Price	2.47	2.34	2.55	2.70	2.59	2.68	2.76	-
P/RPS	2.55	4.42	1.31	1.84	2.56	4.80	1.37	51.37%
YoY %	-42.31%	237.40%	-28.80%	-28.12%	-46.67%	250.36%	-	-
Horiz. %	186.13%	322.63%	95.62%	134.31%	186.86%	350.36%	100.00%	-
P/EPS	38.78	48.35	15.94	20.45	24.43	41.88	15.38	85.35%
YoY %	-19.79%	203.32%	-22.05%	-16.29%	-41.67%	172.30%	-	-
Horiz. %	252.15%	314.37%	103.64%	132.96%	158.84%	272.30%	100.00%	-
EY	2.58	2.07	6.27	4.89	4.09	2.39	6.50	-46.02%
YoY %	24.64%	-66.99%	28.22%	19.56%	71.13%	-63.23%	-	-
Horiz. %	39.69%	31.85%	96.46%	75.23%	62.92%	36.77%	100.00%	-
DY	2.83	1.71	6.27	4.63	3.86	1.87	7.25	-46.61%
YoY %	65.50%	-72.73%	35.42%	19.95%	106.42%	-74.21%	-	-
Horiz. %	39.03%	23.59%	86.48%	63.86%	53.24%	25.79%	100.00%	-
P/NAPS	1.46	1.37	1.50	1.59	1.51	1.55	1.61	-6.31%
YoY %	6.57%	-8.67%	-5.66%	5.30%	-2.58%	-3.73%	-	-
Horiz. %	90.68%	85.09%	93.17%	98.76%	93.79%	96.27%	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