[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

26-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -69.82%

YoY- -24.15%

Quarter Report

Magnum Berhad - 2016 Q1 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	2,659,344	2,025,530	1,378,340	752,563	2,767,010	2,098,579	1,438,405	50.35%
YoY %	31.29%	46.95%	83.15%	-72.80%	31.85%	45.90%	-	-
Horiz. %	184.88%	140.82%	95.82%	52.32%	192.37%	145.90%	100.00%	-
PBT	284,490	209,958	131,464	97,444	334,582	272,096	215,554	20.21%
YoY %	35.50%	59.71%	34.91%	-70.88%	22.96%	26.23%	-	-
Horiz. %	131.98%	97.40%	60.99%	45.21%	155.22%	126.23%	100.00%	-
Tax	-91,568	-61,654	-38,901	-27,595	-101,349	-79,349	-61,280	30.54%
YoY %	-48.52%	-58.49%	-40.97%	72.77%	-27.73%	-29.49%	-	-
Horiz. %	149.43%	100.61%	63.48%	45.03%	165.39%	129.49%	100.00%	-
NP	192,922	148,304	92,563	69,849	233,233	192,747	154,274	15.99%
YoY %	30.09%	60.22%	32.52%	-70.05%	21.00%	24.94%	-	-
Horiz. %	125.05%	96.13%	60.00%	45.28%	151.18%	124.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	189,656	145,699	90,675	68,840	228,101	188,560	150,588	16.54%
YoY %	30.17%	60.68%	31.72%	-69.82%	20.97%	25.22%	-	-
Horiz. %	125.94%	96.75%	60.21%	45.71%	151.47%	125.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.19%	29.36%	29.59%	28.32%	30.29%	29.16%	28.43%	-
YoY %	9.64%	-0.78%	4.48%	-6.50%	3.88%	2.57%	-	-
Horiz. %	113.23%	103.27%	104.08%	99.61%	106.54%	102.57%	100.00%	-
Total Cost	2,466,422	1,877,226	1,285,777	682,714	2,533,777	1,905,832	1,284,131	54.21%
YoY %	31.39%	46.00%	88.33%	-73.06%	32.95%	48.41%	-	-
Horiz. %	192.07%	146.19%	100.13%	53.17%	197.31%	148.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,419,125	2,418,831	2,405,663	2,432,157	2,423,573	2,428,424	2,443,503	-0.66%
YoY %	0.01%	0.55%	-1.09%	0.35%	-0.20%	-0.62%	-	-
Horiz. %	99.00%	98.99%	98.45%	99.54%	99.18%	99.38%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	184,991	142,284	99,642	56,892	228,101	178,560	142,064	19.15%
YoY %	30.02%	42.80%	75.14%	-75.06%	27.74%	25.69%	-	-
Horiz. %	130.22%	100.15%	70.14%	40.05%	160.56%	125.69%	100.00%	-
Div Payout %	97.54%	97.66%	109.89%	82.64%	100.00%	94.70%	94.34%	-
YoY %	-0.12%	-11.13%	32.97%	-17.36%	5.60%	0.38%	-	-
Horiz. %	103.39%	103.52%	116.48%	87.60%	106.00%	100.38%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	2,419,125	2,418,831	2,405,663	2,432,157	2,423,573	2,428,424	2,443,503	-0.66%
YoY %	0.01%	0.55%	-1.09%	0.35%	-0.20%	-0.62%	-	-
Horiz. %	99.00%	98.99%	98.45%	99.54%	99.18%	99.38%	100.00%	-
NOSH	1,437,749	1,422,841	1,423,469	1,422,314	1,425,631	1,428,484	1,420,641	0.79%
YoY %	1.05%	-0.04%	0.08%	-0.23%	-0.20%	0.55%	-	-
Horiz. %	101.20%	100.15%	100.20%	100.12%	100.35%	100.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	7.25%	7.32%	6.72%	9.28%	8.43%	9.18%	10.73%	-
YoY %	-0.96%	8.93%	-27.59%	10.08%	-8.17%	-14.45%	-	-
Horiz. %	67.57%	68.22%	62.63%	86.49%	78.56%	85.55%	100.00%	-
ROE	7.84%	6.02%	3.77%	2.83%	9.41%	7.76%	6.16%	-
YoY %	30.23%	59.68%	33.22%	-69.93%	21.26%	25.97%	-	-
Horiz. %	127.27%	97.73%	61.20%	45.94%	152.76%	125.97%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	186.88	142.36	96.83	52.91	194.09	146.91	101.25	50.18%
YoY %	31.27%	47.02%	83.01%	-72.74%	32.11%	45.10%	-	-
Horiz. %	184.57%	140.60%	95.63%	52.26%	191.69%	145.10%	100.00%	-
EPS	13.33	10.24	6.37	4.84	16.00	13.20	10.57	16.64%
YoY %	30.18%	60.75%	31.61%	-69.75%	21.21%	24.88%	-	-
Horiz. %	126.11%	96.88%	60.26%	45.79%	151.37%	124.88%	100.00%	-
DPS	13.00	10.00	7.00	4.00	16.00	12.50	10.00	19.01%
YoY %	30.00%	42.86%	75.00%	-75.00%	28.00%	25.00%	-	-
Horiz. %	130.00%	100.00%	70.00%	40.00%	160.00%	125.00%	100.00%	-
NAPS	1.70	1.70	1.69	1.71	1.70	1.70	1.72	-0.77%
YoY %	0.00%	0.59%	-1.17%	0.59%	0.00%	-1.16%	-	-
Horiz. %	98.84%	98.84%	98.26%	99.42%	98.84%	98.84%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,314
RPS	185.04	140.94	95.91	52.36	192.53	146.02	100.09	50.35%
YoY %	31.29%	46.95%	83.17%	-72.80%	31.85%	45.89%	-	-
Horiz. %	184.87%	140.81%	95.82%	52.31%	192.36%	145.89%	100.00%	-
EPS	13.20	10.14	6.31	4.79	15.87	13.12	10.48	16.54%
YoY %	30.18%	60.70%	31.73%	-69.82%	20.96%	25.19%	-	-
Horiz. %	125.95%	96.76%	60.21%	45.71%	151.43%	125.19%	100.00%	-
DPS	12.87	9.90	6.93	3.96	15.87	12.42	9.88	19.17%
YoY %	30.00%	42.86%	75.00%	-75.05%	27.78%	25.71%	-	-
Horiz. %	130.26%	100.20%	70.14%	40.08%	160.63%	125.71%	100.00%	-
NAPS	1.6832	1.683	1.6739	1.6923	1.6863	1.6897	1.7002	-0.66%
YoY %	0.01%	0.54%	-1.09%	0.36%	-0.20%	-0.62%	-	-
Horiz. %	99.00%	98.99%	98.45%	99.54%	99.18%	99.38%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.17	2.26	2.30	2.47	2.51	2.56	2.65	-
P/RPS	1.16	1.59	2.38	4.67	1.29	1.74	2.62	-41.76%
YoY %	-27.04%	-33.19%	-49.04%	262.02%	-25.86%	-33.59%	-	-
Horiz. %	44.27%	60.69%	90.84%	178.24%	49.24%	66.41%	100.00%	-
P/EPS	16.28	22.07	36.11	51.03	15.69	19.39	25.00	-24.77%
YoY %	-26.23%	-38.88%	-29.24%	225.24%	-19.08%	-22.44%	-	-
Horiz. %	65.12%	88.28%	144.44%	204.12%	62.76%	77.56%	100.00%	-
EY	6.14	4.53	2.77	1.96	6.37	5.16	4.00	32.89%
YoY %	35.54%	63.54%	41.33%	-69.23%	23.45%	29.00%	-	-
Horiz. %	153.50%	113.25%	69.25%	49.00%	159.25%	129.00%	100.00%	-
DY	5.99	4.42	3.04	1.62	6.37	4.88	3.77	35.97%
YoY %	35.52%	45.39%	87.65%	-74.57%	30.53%	29.44%	-	-
Horiz. %	158.89%	117.24%	80.64%	42.97%	168.97%	129.44%	100.00%	-
P/NAPS	1.28	1.33	1.36	1.44	1.48	1.51	1.54	-11.54%
YoY %	-3.76%	-2.21%	-5.56%	-2.70%	-1.99%	-1.95%	-	-
Horiz. %	83.12%	86.36%	88.31%	93.51%	96.10%	98.05%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	24/11/16	18/08/16	26/05/16	25/02/16	20/11/15	19/08/15	-
Price	2.19	2.29	2.47	2.34	2.55	2.70	2.59	-
P/RPS	1.17	1.61	2.55	4.42	1.31	1.84	2.56	-40.52%
YoY %	-27.33%	-36.86%	-42.31%	237.40%	-28.80%	-28.12%	-	-
Horiz. %	45.70%	62.89%	99.61%	172.66%	51.17%	71.88%	100.00%	-
P/EPS	16.43	22.36	38.78	48.35	15.94	20.45	24.43	-23.14%
YoY %	-26.52%	-42.34%	-19.79%	203.32%	-22.05%	-16.29%	-	-
Horiz. %	67.25%	91.53%	158.74%	197.91%	65.25%	83.71%	100.00%	-
EY	6.09	4.47	2.58	2.07	6.27	4.89	4.09	30.23%
YoY %	36.24%	73.26%	24.64%	-66.99%	28.22%	19.56%	-	-
Horiz. %	148.90%	109.29%	63.08%	50.61%	153.30%	119.56%	100.00%	-
DY	5.94	4.37	2.83	1.71	6.27	4.63	3.86	33.11%
YoY %	35.93%	54.42%	65.50%	-72.73%	35.42%	19.95%	-	-
Horiz. %	153.89%	113.21%	73.32%	44.30%	162.44%	119.95%	100.00%	-
P/NAPS	1.29	1.35	1.46	1.37	1.50	1.59	1.51	-9.92%
YoY %	-4.44%	-7.53%	6.57%	-8.67%	-5.66%	5.30%	-	-
Horiz. %	85.43%	89.40%	96.69%	90.73%	99.34%	105.30%	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