[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

21-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -8.81%

YoY- 0.29%

Quarter Report

Magnum - 2014 Q2 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	2,635,334	2,756,680	2,876,810	2,978,282	3,095,488	3,197,436	3,621,896	-5.15%
YoY %	-4.40%	-4.18%	-3.41%	-3.79%	-3.19%	-11.72%	-	-
Horiz. %	72.76%	76.11%	79.43%	82.23%	85.47%	88.28%	100.00%	-
PBT	266,848	262,928	431,108	426,848	488,628	440,558	600,032	-12.62%
YoY %	1.49%	-39.01%	1.00%	-12.64%	10.91%	-26.58%	-	-
Horiz. %	44.47%	43.82%	71.85%	71.14%	81.43%	73.42%	100.00%	-
Tax	-82,560	-77,802	-122,560	-119,304	-177,598	-7,562	-124,908	-6.66%
YoY %	-6.12%	36.52%	-2.73%	32.82%	-2,248.56%	93.95%	-	-
Horiz. %	66.10%	62.29%	98.12%	95.51%	142.18%	6.05%	100.00%	-
NP	184,288	185,126	308,548	307,544	311,030	432,996	475,124	-14.58%
YoY %	-0.45%	-40.00%	0.33%	-1.12%	-28.17%	-8.87%	-	-
Horiz. %	38.79%	38.96%	64.94%	64.73%	65.46%	91.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,058	181,350	301,176	301,066	300,188	436,696	315,576	-8.83%
YoY %	-0.16%	-39.79%	0.04%	0.29%	-31.26%	38.38%	-	-
Horiz. %	57.37%	57.47%	95.44%	95.40%	95.12%	138.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.94%	29.59%	28.43%	27.95%	36.35%	1.72%	20.82%	-
YoY %	4.56%	4.08%	1.72%	-23.11%	2,013.37%	-91.74%	-	-
Horiz. %	148.61%	142.12%	136.55%	134.25%	174.59%	8.26%	100.00%	-
Total Cost	2,451,046	2,571,554	2,568,262	2,670,738	2,784,458	2,764,440	3,146,772	-4.07%
YoY %	-4.69%	0.13%	-3.84%	-4.08%	0.72%	-12.15%	-	-
Horiz. %	77.89%	81.72%	81.62%	84.87%	88.49%	87.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,461,720	2,405,663	2,443,503	2,471,013	3,259,183	3,367,982	2,886,512	-2.61%
YoY %	2.33%	-1.55%	-1.11%	-24.18%	-3.23%	16.68%	-	-
Horiz. %	85.28%	83.34%	84.65%	85.61%	112.91%	116.68%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	85,377	199,285	284,128	284,024	285,893	142,711	220,344	-14.60%
YoY %	-57.16%	-29.86%	0.04%	-0.65%	100.33%	-35.23%	-	-
Horiz. %	38.75%	90.44%	128.95%	128.90%	129.75%	64.77%	100.00%	-
Div Payout %	47.15%	109.89%	94.34%	94.34%	95.24%	32.68%	69.82%	-
YoY %	-57.09%	16.48%	0.00%	-0.94%	191.43%	-53.19%	-	-
Horiz. %	67.53%	157.39%	135.12%	135.12%	136.41%	46.81%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	2,461,720	2,405,663	2,443,503	2,471,013	3,259,183	3,367,982	2,886,512	-2.61%
YoY %	2.33%	-1.55%	-1.11%	-24.18%	-3.23%	16.68%	-	-
Horiz. %	85.28%	83.34%	84.65%	85.61%	112.91%	116.68%	100.00%	-
NOSH	1,437,749	1,423,469	1,420,641	1,420,122	1,429,466	1,427,111	1,101,722	4.53%
YoY %	1.00%	0.20%	0.04%	-0.65%	0.17%	29.53%	-	-
Horiz. %	130.50%	129.20%	128.95%	128.90%	129.75%	129.53%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	6.99%	6.72%	10.73%	10.33%	10.05%	13.54%	13.12%	-
YoY %	4.02%	-37.37%	3.87%	2.79%	-25.78%	3.20%	-	-
Horiz. %	53.28%	51.22%	81.78%	78.73%	76.60%	103.20%	100.00%	-
ROE	7.35%	7.54%	12.33%	12.18%	9.21%	12.97%	10.93%	-
YoY %	-2.52%	-38.85%	1.23%	32.25%	-28.99%	18.66%	-	-
Horiz. %	67.25%	68.98%	112.81%	111.44%	84.26%	118.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	185.20	193.66	202.50	209.72	216.55	224.05	328.75	-9.11%
YoY %	-4.37%	-4.37%	-3.44%	-3.15%	-3.35%	-31.85%	-	-
Horiz. %	56.33%	58.91%	61.60%	63.79%	65.87%	68.15%	100.00%	-
EPS	12.72	12.74	21.14	21.20	21.00	30.60	28.60	-12.62%
YoY %	-0.16%	-39.74%	-0.28%	0.95%	-31.37%	6.99%	-	-
Horiz. %	44.48%	44.55%	73.92%	74.13%	73.43%	106.99%	100.00%	-
DPS	6.00	14.00	20.00	20.00	20.00	10.00	20.00	-18.16%
YoY %	-57.14%	-30.00%	0.00%	0.00%	100.00%	-50.00%	-	-
Horiz. %	30.00%	70.00%	100.00%	100.00%	100.00%	50.00%	100.00%	-
NAPS	1.73	1.69	1.72	1.74	2.28	2.36	2.62	-6.67%
YoY %	2.37%	-1.74%	-1.15%	-23.68%	-3.39%	-9.92%	-	-
Horiz. %	66.03%	64.50%	65.65%	66.41%	87.02%	90.08%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,416,645
RPS	183.37	191.81	200.17	207.23	215.39	222.48	252.01	-5.15%
YoY %	-4.40%	-4.18%	-3.41%	-3.79%	-3.19%	-11.72%	-	-
Horiz. %	72.76%	76.11%	79.43%	82.23%	85.47%	88.28%	100.00%	-
EPS	12.60	12.62	20.96	20.95	20.89	30.39	21.96	-8.83%
YoY %	-0.16%	-39.79%	0.05%	0.29%	-31.26%	38.39%	-	-
Horiz. %	57.38%	57.47%	95.45%	95.40%	95.13%	138.39%	100.00%	-
DPS	5.94	13.87	19.77	19.76	19.89	9.93	15.33	-14.60%
YoY %	-57.17%	-29.84%	0.05%	-0.65%	100.30%	-35.23%	-	-
Horiz. %	38.75%	90.48%	128.96%	128.90%	129.75%	64.77%	100.00%	-
NAPS	1.7129	1.6739	1.7002	1.7193	2.2678	2.3435	2.0085	-2.61%
YoY %	2.33%	-1.55%	-1.11%	-24.19%	-3.23%	16.68%	-	-
Horiz. %	85.28%	83.34%	84.65%	85.60%	112.91%	116.68%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.73	2.30	2.65	3.05	3.61	3.30	3.03	-
P/RPS	0.93	1.19	1.31	1.45	1.67	1.47	0.92	0.18%
YoY %	-21.85%	-9.16%	-9.66%	-13.17%	13.61%	59.78%	-	-
Horiz. %	101.09%	129.35%	142.39%	157.61%	181.52%	159.78%	100.00%	-
P/EPS	13.60	18.05	12.50	14.39	17.19	10.78	10.58	4.26%
YoY %	-24.65%	44.40%	-13.13%	-16.29%	59.46%	1.89%	-	-
Horiz. %	128.54%	170.60%	118.15%	136.01%	162.48%	101.89%	100.00%	-
EY	7.35	5.54	8.00	6.95	5.82	9.27	9.45	-4.09%
YoY %	32.67%	-30.75%	15.11%	19.42%	-37.22%	-1.90%	-	-
Horiz. %	77.78%	58.62%	84.66%	73.54%	61.59%	98.10%	100.00%	-
DY	3.47	6.09	7.55	6.56	5.54	3.03	6.60	-10.15%
YoY %	-43.02%	-19.34%	15.09%	18.41%	82.84%	-54.09%	-	-
Horiz. %	52.58%	92.27%	114.39%	99.39%	83.94%	45.91%	100.00%	-
P/NAPS	1.00	1.36	1.54	1.75	1.58	1.40	1.16	-2.44%
YoY %	-26.47%	-11.69%	-12.00%	10.76%	12.86%	20.69%	-	-
Horiz. %	86.21%	117.24%	132.76%	150.86%	136.21%	120.69%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	18/08/16	19/08/15	21/08/14	22/08/13	29/08/12	24/08/11	-
Price	1.71	2.47	2.59	3.05	3.33	3.81	2.75	-
P/RPS	0.92	1.28	1.28	1.45	1.54	1.70	0.84	1.52%
YoY %	-28.12%	0.00%	-11.72%	-5.84%	-9.41%	102.38%	-	-
Horiz. %	109.52%	152.38%	152.38%	172.62%	183.33%	202.38%	100.00%	-
P/EPS	13.44	19.39	12.22	14.39	15.86	12.45	9.60	5.76%
YoY %	-30.69%	58.67%	-15.08%	-9.27%	27.39%	29.69%	-	-
Horiz. %	140.00%	201.98%	127.29%	149.90%	165.21%	129.69%	100.00%	-
EY	7.44	5.16	8.19	6.95	6.31	8.03	10.42	-5.45%
YoY %	44.19%	-37.00%	17.84%	10.14%	-21.42%	-22.94%	-	-
Horiz. %	71.40%	49.52%	78.60%	66.70%	60.56%	77.06%	100.00%	-
DY	3.51	5.67	7.72	6.56	6.01	2.62	7.27	-11.41%
YoY %	-38.10%	-26.55%	17.68%	9.15%	129.39%	-63.96%	-	-
Horiz. %	48.28%	77.99%	106.19%	90.23%	82.67%	36.04%	100.00%	-
P/NAPS	0.99	1.46	1.51	1.75	1.46	1.61	1.05	-0.97%
YoY %	-32.19%	-3.31%	-13.71%	19.86%	-9.32%	53.33%	-	-
Horiz. %	94.29%	139.05%	143.81%	166.67%	139.05%	153.33%	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