[MAGNUM] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

22-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -33.05%

YoY- -49.95%

Quarter Report

MB 2Q 2013-Announcement (Final) (21082013).pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	2,706,945	2,835,805	2,932,735	3,037,672	3,395,960	3,551,542	3,550,892	-4.41%
YoY %	-4.54%	-3.31%	-3.45%	-10.55%	-4.38%	0.02%	-	-
Horiz. %	76.23%	79.86%	82.59%	85.55%	95.64%	100.02%	100.00%	-
PBT	249,565	375,840	374,370	346,098	596,448	582,646	492,375	-10.69%
YoY %	-33.60%	0.39%	8.17%	-41.97%	2.37%	18.33%	-	-
Horiz. %	50.69%	76.33%	76.03%	70.29%	121.14%	118.33%	100.00%	-
Tax	-79,338	-114,387	-102,954	-69,617	-54,187	-101,269	-134,435	-8.40%
YoY %	30.64%	-11.10%	-47.89%	-28.48%	46.49%	24.67%	-	-
Horiz. %	59.02%	85.09%	76.58%	51.78%	40.31%	75.33%	100.00%	-
NP	170,227	261,453	271,416	276,481	542,261	481,377	357,940	-11.64%
YoY %	-34.89%	-3.67%	-1.83%	-49.01%	12.65%	34.49%	-	-
Horiz. %	47.56%	73.04%	75.83%	77.24%	151.49%	134.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	166,900	256,593	268,237	271,412	542,236	329,496	283,803	-8.46%
YoY %	-34.96%	-4.34%	-1.17%	-49.95%	64.57%	16.10%	-	-
Horiz. %	58.81%	90.41%	94.52%	95.63%	191.06%	116.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.79%	30.44%	27.50%	20.11%	9.08%	17.38%	27.30%	-
YoY %	4.43%	10.69%	36.75%	121.48%	-47.76%	-36.34%	-	-
Horiz. %	116.45%	111.50%	100.73%	73.66%	33.26%	63.66%	100.00%	-
Total Cost	2,536,718	2,574,352	2,661,319	2,761,191	2,853,699	3,070,165	3,192,952	-3.75%
YoY %	-1.46%	-3.27%	-3.62%	-3.24%	-7.05%	-3.85%	-	-
Horiz. %	79.45%	80.63%	83.35%	86.48%	89.37%	96.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,411,839	2,449,976	2,464,963	2,846,571	3,379,921	2,869,923	2,215,573	1.42%
YoY %	-1.56%	-0.61%	-13.41%	-15.78%	17.77%	29.53%	-	-
Horiz. %	108.86%	110.58%	111.26%	128.48%	152.55%	129.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	184,291	284,411	284,291	301,629	63,759	108,710	56,549	21.74%
YoY %	-35.20%	0.04%	-5.75%	373.08%	-41.35%	92.24%	-	-
Horiz. %	325.90%	502.95%	502.73%	533.39%	112.75%	192.24%	100.00%	-
Div Payout %	110.42%	110.84%	105.99%	111.13%	11.76%	32.99%	19.93%	-
YoY %	-0.38%	4.58%	-4.63%	844.98%	-64.35%	65.53%	-	-
Horiz. %	554.04%	556.15%	531.81%	557.60%	59.01%	165.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	2,411,839	2,449,976	2,464,963	2,846,571	3,379,921	2,869,923	2,215,573	1.42%
YoY %	-1.56%	-0.61%	-13.41%	-15.78%	17.77%	29.53%	-	-
Horiz. %	108.86%	110.58%	111.26%	128.48%	152.55%	129.53%	100.00%	-
NOSH	1,427,124	1,424,404	1,416,645	1,423,285	1,432,170	1,095,390	1,055,035	5.15%
YoY %	0.19%	0.55%	-0.47%	-0.62%	30.75%	3.82%	-	-
Horiz. %	135.27%	135.01%	134.27%	134.90%	135.75%	103.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.29%	9.22%	9.25%	9.10%	15.97%	13.55%	10.08%	-
YoY %	-31.78%	-0.32%	1.65%	-43.02%	17.86%	34.42%	-	-
Horiz. %	62.40%	91.47%	91.77%	90.28%	158.43%	134.42%	100.00%	-
ROE	6.92%	10.47%	10.88%	9.53%	16.04%	11.48%	12.81%	-
YoY %	-33.91%	-3.77%	14.17%	-40.59%	39.72%	-10.38%	-	-
Horiz. %	54.02%	81.73%	84.93%	74.40%	125.21%	89.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	189.68	199.09	207.02	213.43	237.12	324.23	336.57	-9.10%
YoY %	-4.73%	-3.83%	-3.00%	-9.99%	-26.87%	-3.67%	-	-
Horiz. %	56.36%	59.15%	61.51%	63.41%	70.45%	96.33%	100.00%	-
EPS	11.69	18.01	18.93	19.07	37.86	30.08	26.90	-12.95%
YoY %	-35.09%	-4.86%	-0.73%	-49.63%	25.86%	11.82%	-	-
Horiz. %	43.46%	66.95%	70.37%	70.89%	140.74%	111.82%	100.00%	-
DPS	13.00	20.00	20.00	21.19	4.45	9.92	5.36	15.89%
YoY %	-35.00%	0.00%	-5.62%	376.18%	-55.14%	85.07%	-	-
Horiz. %	242.54%	373.13%	373.13%	395.34%	83.02%	185.07%	100.00%	-
NAPS	1.69	1.72	1.74	2.00	2.36	2.62	2.10	-3.55%
YoY %	-1.74%	-1.15%	-13.00%	-15.25%	-9.92%	24.76%	-	-
Horiz. %	80.48%	81.90%	82.86%	95.24%	112.38%	124.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,423,285
RPS	188.35	197.32	204.06	211.36	236.29	247.12	247.07	-4.41%
YoY %	-4.55%	-3.30%	-3.45%	-10.55%	-4.38%	0.02%	-	-
Horiz. %	76.23%	79.86%	82.59%	85.55%	95.64%	100.02%	100.00%	-
EPS	11.61	17.85	18.66	18.89	37.73	22.93	19.75	-8.46%
YoY %	-34.96%	-4.34%	-1.22%	-49.93%	64.54%	16.10%	-	-
Horiz. %	58.78%	90.38%	94.48%	95.65%	191.04%	116.10%	100.00%	-
DPS	12.82	19.79	19.78	20.99	4.44	7.56	3.93	21.75%
YoY %	-35.22%	0.05%	-5.76%	372.75%	-41.27%	92.37%	-	-
Horiz. %	326.21%	503.56%	503.31%	534.10%	112.98%	192.37%	100.00%	-
NAPS	1.6782	1.7047	1.7151	1.9807	2.3518	1.9969	1.5416	1.42%
YoY %	-1.55%	-0.61%	-13.41%	-15.78%	17.77%	29.53%	-	-
Horiz. %	108.86%	110.58%	111.25%	128.48%	152.56%	129.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.30	2.65	3.05	3.61	3.30	3.03	2.04	-
P/RPS	1.21	1.33	1.47	1.69	1.39	0.93	0.61	12.08%
YoY %	-9.02%	-9.52%	-13.02%	21.58%	49.46%	52.46%	-	-
Horiz. %	198.36%	218.03%	240.98%	277.05%	227.87%	152.46%	100.00%	-
P/EPS	19.67	14.71	16.11	18.93	8.72	10.07	7.58	17.20%
YoY %	33.72%	-8.69%	-14.90%	117.09%	-13.41%	32.85%	-	-
Horiz. %	259.50%	194.06%	212.53%	249.74%	115.04%	132.85%	100.00%	-
EY	5.08	6.80	6.21	5.28	11.47	9.93	13.19	-14.69%
YoY %	-25.29%	9.50%	17.61%	-53.97%	15.51%	-24.72%	-	-
Horiz. %	38.51%	51.55%	47.08%	40.03%	86.96%	75.28%	100.00%	-
DY	5.65	7.55	6.56	5.87	1.35	3.28	2.63	13.57%
YoY %	-25.17%	15.09%	11.75%	334.81%	-58.84%	24.71%	-	-
Horiz. %	214.83%	287.07%	249.43%	223.19%	51.33%	124.71%	100.00%	-
P/NAPS	1.36	1.54	1.75	1.81	1.40	1.16	0.97	5.78%
YoY %	-11.69%	-12.00%	-3.31%	29.29%	20.69%	19.59%	-	-
Horiz. %	140.21%	158.76%	180.41%	186.60%	144.33%	119.59%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	19/08/15	21/08/14	22/08/13	29/08/12	24/08/11	26/08/10	-
Price	2.47	2.59	3.05	3.33	3.81	2.75	2.14	-
P/RPS	1.30	1.30	1.47	1.56	1.61	0.85	0.64	12.52%
YoY %	0.00%	-11.56%	-5.77%	-3.11%	89.41%	32.81%	-	-
Horiz. %	203.12%	203.12%	229.69%	243.75%	251.56%	132.81%	100.00%	-
P/EPS	21.12	14.38	16.11	17.46	10.06	9.14	7.96	17.64%
YoY %	46.87%	-10.74%	-7.73%	73.56%	10.07%	14.82%	-	-
Horiz. %	265.33%	180.65%	202.39%	219.35%	126.38%	114.82%	100.00%	-
EY	4.73	6.96	6.21	5.73	9.94	10.94	12.57	-15.01%
YoY %	-32.04%	12.08%	8.38%	-42.35%	-9.14%	-12.97%	-	-
Horiz. %	37.63%	55.37%	49.40%	45.58%	79.08%	87.03%	100.00%	-
DY	5.26	7.72	6.56	6.36	1.17	3.61	2.50	13.18%
YoY %	-31.87%	17.68%	3.14%	443.59%	-67.59%	44.40%	-	-
Horiz. %	210.40%	308.80%	262.40%	254.40%	46.80%	144.40%	100.00%	-
P/NAPS	1.46	1.51	1.75	1.67	1.61	1.05	1.02	6.15%
YoY %	-3.31%	-13.71%	4.79%	3.73%	53.33%	2.94%	-	-
Horiz. %	143.14%	148.04%	171.57%	163.73%	157.84%	102.94%	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