[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

21-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -69.18%

YoY- -44.77%

Quarter Report

Magnum 2014 Q1 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	2,886,541	2,159,127	1,489,141	792,545	2,991,338	2,250,137	1,547,744	51.34%
YoY %	33.69%	44.99%	87.89%	-73.51%	32.94%	45.38%	-	-
Horiz. %	186.50%	139.50%	96.21%	51.21%	193.27%	145.38%	100.00%	-
PBT	373,710	288,145	213,424	118,848	405,260	321,433	244,314	32.65%
YoY %	29.70%	35.01%	79.58%	-70.67%	26.08%	31.57%	-	-
Horiz. %	152.96%	117.94%	87.36%	48.65%	165.88%	131.57%	100.00%	-
Tax	-112,759	-88,401	-59,652	-34,182	-132,101	-101,013	-88,799	17.21%
YoY %	-27.55%	-48.19%	-74.51%	74.12%	-30.78%	-13.75%	-	-
Horiz. %	126.98%	99.55%	67.18%	38.49%	148.76%	113.75%	100.00%	-
NP	260,951	199,744	153,772	84,666	273,159	220,420	155,515	41.07%
YoY %	30.64%	29.90%	81.62%	-69.00%	23.93%	41.74%	-	-
Horiz. %	167.80%	128.44%	98.88%	54.44%	175.65%	141.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	256,538	195,950	150,533	82,534	267,798	214,868	150,094	42.81%
YoY %	30.92%	30.17%	82.39%	-69.18%	24.63%	43.16%	-	-
Horiz. %	170.92%	130.55%	100.29%	54.99%	178.42%	143.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.17%	30.68%	27.95%	28.76%	32.60%	31.43%	36.35%	-
YoY %	-1.66%	9.77%	-2.82%	-11.78%	3.72%	-13.54%	-	-
Horiz. %	83.00%	84.40%	76.89%	79.12%	89.68%	86.46%	100.00%	-
Total Cost	2,625,590	1,959,383	1,335,369	707,879	2,718,179	2,029,717	1,392,229	52.46%
YoY %	34.00%	46.73%	88.64%	-73.96%	33.92%	45.79%	-	-
Horiz. %	188.59%	140.74%	95.92%	50.85%	195.24%	145.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,444,198	2,442,275	2,471,013	2,490,249	2,494,478	2,490,191	3,259,183	-17.41%
YoY %	0.08%	-1.16%	-0.77%	-0.17%	0.17%	-23.59%	-	-
Horiz. %	74.99%	74.94%	75.82%	76.41%	76.54%	76.41%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	285,871	212,989	142,012	71,149	286,721	213,445	142,946	58.53%
YoY %	34.22%	49.98%	99.60%	-75.19%	34.33%	49.32%	-	-
Horiz. %	199.99%	149.00%	99.35%	49.77%	200.58%	149.32%	100.00%	-
Div Payout %	111.43%	108.70%	94.34%	86.21%	107.07%	99.34%	95.24%	-
YoY %	2.51%	15.22%	9.43%	-19.48%	7.78%	4.30%	-	-
Horiz. %	117.00%	114.13%	99.06%	90.52%	112.42%	104.30%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	2,444,198	2,442,275	2,471,013	2,490,249	2,494,478	2,490,191	3,259,183	-17.41%
YoY %	0.08%	-1.16%	-0.77%	-0.17%	0.17%	-23.59%	-	-
Horiz. %	74.99%	74.94%	75.82%	76.41%	76.54%	76.41%	100.00%	-
NOSH	1,429,355	1,419,927	1,420,122	1,422,999	1,433,608	1,422,966	1,429,466	-0.00%
YoY %	0.66%	-0.01%	-0.20%	-0.74%	0.75%	-0.45%	-	-
Horiz. %	99.99%	99.33%	99.35%	99.55%	100.29%	99.55%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	9.04%	9.25%	10.33%	10.68%	9.13%	9.80%	10.05%	-
YoY %	-2.27%	-10.45%	-3.28%	16.98%	-6.84%	-2.49%	-	-
Horiz. %	89.95%	92.04%	102.79%	106.27%	90.85%	97.51%	100.00%	-
ROE	10.50%	8.02%	6.09%	3.31%	10.74%	8.63%	4.61%	-
YoY %	30.92%	31.69%	83.99%	-69.18%	24.45%	87.20%	-	-
Horiz. %	227.77%	173.97%	132.10%	71.80%	232.97%	187.20%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	201.95	152.06	104.86	55.70	208.66	158.13	108.27	51.35%
YoY %	32.81%	45.01%	88.26%	-73.31%	31.95%	46.05%	-	-
Horiz. %	186.52%	140.45%	96.85%	51.45%	192.72%	146.05%	100.00%	-
EPS	18.00	13.80	10.60	5.80	18.80	15.10	10.50	43.09%
YoY %	30.43%	30.19%	82.76%	-69.15%	24.50%	43.81%	-	-
Horiz. %	171.43%	131.43%	100.95%	55.24%	179.05%	143.81%	100.00%	-
DPS	20.00	15.00	10.00	5.00	20.00	15.00	10.00	58.53%
YoY %	33.33%	50.00%	100.00%	-75.00%	33.33%	50.00%	-	-
Horiz. %	200.00%	150.00%	100.00%	50.00%	200.00%	150.00%	100.00%	-
NAPS	1.71	1.72	1.74	1.75	1.74	1.75	2.28	-17.40%
YoY %	-0.58%	-1.15%	-0.57%	0.57%	-0.57%	-23.25%	-	-
Horiz. %	75.00%	75.44%	76.32%	76.75%	76.32%	76.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,999
RPS	200.85	150.23	103.62	55.15	208.14	156.57	107.69	51.34%
YoY %	33.70%	44.98%	87.89%	-73.50%	32.94%	45.39%	-	-
Horiz. %	186.51%	139.50%	96.22%	51.21%	193.28%	145.39%	100.00%	-
EPS	17.85	13.63	10.47	5.74	18.63	14.95	10.44	42.84%
YoY %	30.96%	30.18%	82.40%	-69.19%	24.62%	43.20%	-	-
Horiz. %	170.98%	130.56%	100.29%	54.98%	178.45%	143.20%	100.00%	-
DPS	19.89	14.82	9.88	4.95	19.95	14.85	9.95	58.48%
YoY %	34.21%	50.00%	99.60%	-75.19%	34.34%	49.25%	-	-
Horiz. %	199.90%	148.94%	99.30%	49.75%	200.50%	149.25%	100.00%	-
NAPS	1.7007	1.6994	1.7193	1.7327	1.7357	1.7327	2.2678	-17.41%
YoY %	0.08%	-1.16%	-0.77%	-0.17%	0.17%	-23.60%	-	-
Horiz. %	74.99%	74.94%	75.81%	76.40%	76.54%	76.40%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.73	3.00	3.05	2.99	3.16	3.27	3.61	-
P/RPS	1.35	1.97	2.91	5.37	1.51	2.07	3.33	-45.13%
YoY %	-31.47%	-32.30%	-45.81%	255.63%	-27.05%	-37.84%	-	-
Horiz. %	40.54%	59.16%	87.39%	161.26%	45.35%	62.16%	100.00%	-
P/EPS	15.21	21.74	28.77	51.55	16.92	21.66	34.38	-41.85%
YoY %	-30.04%	-24.44%	-44.19%	204.67%	-21.88%	-37.00%	-	-
Horiz. %	44.24%	63.23%	83.68%	149.94%	49.21%	63.00%	100.00%	-
EY	6.57	4.60	3.48	1.94	5.91	4.62	2.91	71.84%
YoY %	42.83%	32.18%	79.38%	-67.17%	27.92%	58.76%	-	-
Horiz. %	225.77%	158.08%	119.59%	66.67%	203.09%	158.76%	100.00%	-
DY	7.33	5.00	3.28	1.67	6.33	4.59	2.77	90.97%
YoY %	46.60%	52.44%	96.41%	-73.62%	37.91%	65.70%	-	-
Horiz. %	264.62%	180.51%	118.41%	60.29%	228.52%	165.70%	100.00%	-
P/NAPS	1.60	1.74	1.75	1.71	1.82	1.87	1.58	0.83%
YoY %	-8.05%	-0.57%	2.34%	-6.04%	-2.67%	18.35%	-	-
Horiz. %	101.27%	110.13%	110.76%	108.23%	115.19%	118.35%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	13/02/15	27/11/14	21/08/14	21/05/14	25/02/14	14/11/13	22/08/13	-
Price	2.76	2.91	3.05	3.04	3.01	3.24	3.33	-
P/RPS	1.37	1.91	2.91	5.46	1.44	2.05	3.08	-41.64%
YoY %	-28.27%	-34.36%	-46.70%	279.17%	-29.76%	-33.44%	-	-
Horiz. %	44.48%	62.01%	94.48%	177.27%	46.75%	66.56%	100.00%	-
P/EPS	15.38	21.09	28.77	52.41	16.11	21.46	31.71	-38.18%
YoY %	-27.07%	-26.69%	-45.11%	225.33%	-24.93%	-32.32%	-	-
Horiz. %	48.50%	66.51%	90.73%	165.28%	50.80%	67.68%	100.00%	-
EY	6.50	4.74	3.48	1.91	6.21	4.66	3.15	61.86%
YoY %	37.13%	36.21%	82.20%	-69.24%	33.26%	47.94%	-	-
Horiz. %	206.35%	150.48%	110.48%	60.63%	197.14%	147.94%	100.00%	-
DY	7.25	5.15	3.28	1.64	6.64	4.63	3.00	79.79%
YoY %	40.78%	57.01%	100.00%	-75.30%	43.41%	54.33%	-	-
Horiz. %	241.67%	171.67%	109.33%	54.67%	221.33%	154.33%	100.00%	-
P/NAPS	1.61	1.69	1.75	1.74	1.73	1.85	1.46	6.71%
YoY %	-4.73%	-3.43%	0.57%	0.58%	-6.49%	26.71%	-	-
Horiz. %	110.27%	115.75%	119.86%	119.18%	118.49%	126.71%	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