[MAGNUM] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

22-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -1.85%

YoY- 113.36%

Quarter Report

Magnum Berhad - 2020 Q1 Financial Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	2,076,059	1,376,717	1,447,490	2,558,983	2,748,148	2,664,475	2,603,865	-3.70%
YoY %	50.80%	-4.89%	-43.43%	-6.88%	3.14%	2.33%	-	-
Horiz. %	79.73%	52.87%	55.59%	98.28%	105.54%	102.33%	100.00%	-
PBT	154,563	45,041	79,110	332,961	321,178	340,694	233,063	-6.61%
YoY %	243.16%	-43.07%	-76.24%	3.67%	-5.73%	46.18%	-	-
Horiz. %	66.32%	19.33%	33.94%	142.86%	137.81%	146.18%	100.00%	-
Tax	-54,165	-36,864	-106,282	-96,701	-208,554	-106,875	-78,617	-6.01%
YoY %	-46.93%	65.31%	-9.91%	53.63%	-95.14%	-35.94%	-	-
Horiz. %	68.90%	46.89%	135.19%	123.00%	265.28%	135.94%	100.00%	-
NP	100,398	8,177	-27,172	236,260	112,624	233,819	154,446	-6.92%
YoY %	1,127.81%	130.09%	-111.50%	109.78%	-51.83%	51.39%	-	-
Horiz. %	65.01%	5.29%	-17.59%	152.97%	72.92%	151.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,786	9,324	-26,742	234,311	109,819	230,987	151,386	-6.70%
YoY %	970.21%	134.87%	-111.41%	113.36%	-52.46%	52.58%	-	-
Horiz. %	65.91%	6.16%	-17.66%	154.78%	72.54%	152.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.04%	81.85%	134.35%	29.04%	64.93%	31.37%	33.73%	-
YoY %	-57.19%	-39.08%	362.64%	-55.27%	106.98%	-7.00%	-	-
Horiz. %	103.88%	242.66%	398.31%	86.10%	192.50%	93.00%	100.00%	-
Total Cost	1,975,661	1,368,540	1,474,662	2,322,723	2,635,524	2,430,656	2,449,419	-3.51%
YoY %	44.36%	-7.20%	-36.51%	-11.87%	8.43%	-0.77%	-	-
Horiz. %	80.66%	55.87%	60.20%	94.83%	107.60%	99.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,385,717	2,356,973	2,371,345	2,490,171	2,461,712	2,475,941	2,404,810	-0.13%
YoY %	1.22%	-0.61%	-4.77%	1.16%	-0.57%	2.96%	-	-
Horiz. %	99.21%	98.01%	98.61%	103.55%	102.37%	102.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	71,858	35,929	86,027	206,328	213,443	213,443	128,158	-9.18%
YoY %	100.00%	-58.24%	-58.31%	-3.33%	0.00%	66.55%	-	-
Horiz. %	56.07%	28.03%	67.13%	161.00%	166.55%	166.55%	100.00%	-
Div Payout %	72.01%	385.34%	0.00%	88.06%	194.36%	92.41%	84.66%	-
YoY %	-81.31%	0.00%	0.00%	-54.69%	110.32%	9.15%	-	-
Horiz. %	85.06%	455.16%	0.00%	104.02%	229.58%	109.15%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	2,385,717	2,356,973	2,371,345	2,490,171	2,461,712	2,475,941	2,404,810	-0.13%
YoY %	1.22%	-0.61%	-4.77%	1.16%	-0.57%	2.96%	-	-
Horiz. %	99.21%	98.01%	98.61%	103.55%	102.37%	102.96%	100.00%	-
NOSH	1,437,179	1,437,179	1,437,749	1,437,749	1,437,749	1,437,749	1,422,965	0.16%
YoY %	0.00%	-0.04%	0.00%	0.00%	0.00%	1.04%	-	-
Horiz. %	101.00%	101.00%	101.04%	101.04%	101.04%	101.04%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	4.84%	0.59%	-1.88%	9.23%	4.10%	8.78%	5.93%	-
YoY %	720.34%	131.38%	-120.37%	125.12%	-53.30%	48.06%	-	-
Horiz. %	81.62%	9.95%	-31.70%	155.65%	69.14%	148.06%	100.00%	-
ROE	4.18%	0.40%	-1.13%	9.41%	4.46%	9.33%	6.30%	-
YoY %	945.00%	135.40%	-112.01%	110.99%	-52.20%	48.10%	-	-
Horiz. %	66.35%	6.35%	-17.94%	149.37%	70.79%	148.10%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	144.45	95.79	100.72	179.84	193.13	187.25	182.99	-3.86%
YoY %	50.80%	-4.89%	-43.99%	-6.88%	3.14%	2.33%	-	-
Horiz. %	78.94%	52.35%	55.04%	98.28%	105.54%	102.33%	100.00%	-
EPS	6.94	0.65	-1.86	16.47	7.72	16.23	10.64	-6.87%
YoY %	967.69%	134.95%	-111.29%	113.34%	-52.43%	52.54%	-	-
Horiz. %	65.23%	6.11%	-17.48%	154.79%	72.56%	152.54%	100.00%	-
DPS	5.00	2.50	6.04	14.50	15.00	15.00	9.00	-9.32%
YoY %	100.00%	-58.61%	-58.34%	-3.33%	0.00%	66.67%	-	-
Horiz. %	55.56%	27.78%	67.11%	161.11%	166.67%	166.67%	100.00%	-
NAPS	1.66	1.64	1.65	1.75	1.73	1.74	1.69	-0.29%
YoY %	1.22%	-0.61%	-5.71%	1.16%	-0.57%	2.96%	-	-
Horiz. %	98.22%	97.04%	97.63%	103.55%	102.37%	102.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	144.45	95.79	100.72	178.06	191.22	185.40	181.18	-3.70%
YoY %	50.80%	-4.89%	-43.43%	-6.88%	3.14%	2.33%	-	-
Horiz. %	79.73%	52.87%	55.59%	98.28%	105.54%	102.33%	100.00%	-
EPS	6.94	0.65	-1.86	16.30	7.64	16.07	10.53	-6.70%
YoY %	967.69%	134.95%	-111.41%	113.35%	-52.46%	52.61%	-	-
Horiz. %	65.91%	6.17%	-17.66%	154.80%	72.55%	152.61%	100.00%	-
DPS	5.00	2.50	6.04	14.36	14.85	14.85	8.92	-9.19%
YoY %	100.00%	-58.61%	-57.94%	-3.30%	0.00%	66.48%	-	-
Horiz. %	56.05%	28.03%	67.71%	160.99%	166.48%	166.48%	100.00%	-
NAPS	1.66	1.64	1.65	1.7327	1.7129	1.7228	1.6733	-0.13%
YoY %	1.22%	-0.61%	-4.77%	1.16%	-0.57%	2.96%	-	-
Horiz. %	99.21%	98.01%	98.61%	103.55%	102.37%	102.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.14	1.82	2.20	1.90	2.38	1.83	2.13	-
P/RPS	0.79	1.90	2.18	1.06	1.23	0.98	1.16	-6.19%
YoY %	-58.42%	-12.84%	105.66%	-13.82%	25.51%	-15.52%	-	-
Horiz. %	68.10%	163.79%	187.93%	91.38%	106.03%	84.48%	100.00%	-
P/EPS	16.42	280.53	-118.23	11.54	30.84	11.27	20.02	-3.24%
YoY %	-94.15%	337.27%	-1,124.52%	-62.58%	173.65%	-43.71%	-	-
Horiz. %	82.02%	1,401.25%	-590.56%	57.64%	154.05%	56.29%	100.00%	-
EY	6.09	0.36	-0.85	8.67	3.24	8.87	4.99	3.37%
YoY %	1,591.67%	142.35%	-109.80%	167.59%	-63.47%	77.76%	-	-
Horiz. %	122.04%	7.21%	-17.03%	173.75%	64.93%	177.76%	100.00%	-
DY	4.39	1.37	2.75	7.63	6.30	8.20	4.23	0.62%
YoY %	220.44%	-50.18%	-63.96%	21.11%	-23.17%	93.85%	-	-
Horiz. %	103.78%	32.39%	65.01%	180.38%	148.94%	193.85%	100.00%	-
P/NAPS	0.69	1.11	1.33	1.09	1.38	1.05	1.26	-9.54%
YoY %	-37.84%	-16.54%	22.02%	-21.01%	31.43%	-16.67%	-	-
Horiz. %	54.76%	88.10%	105.56%	86.51%	109.52%	83.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	18/05/23	19/05/22	19/05/21	22/05/20	28/05/19	21/05/18	19/05/17	-
Price	1.01	1.81	2.05	2.18	2.31	2.12	2.10	-
P/RPS	0.70	1.89	2.04	1.21	1.20	1.13	1.15	-7.93%
YoY %	-62.96%	-7.35%	68.60%	0.83%	6.19%	-1.74%	-	-
Horiz. %	60.87%	164.35%	177.39%	105.22%	104.35%	98.26%	100.00%	-
P/EPS	14.55	278.99	-110.17	13.24	29.93	13.06	19.74	-4.95%
YoY %	-94.78%	353.24%	-932.10%	-55.76%	129.17%	-33.84%	-	-
Horiz. %	73.71%	1,413.32%	-558.11%	67.07%	151.62%	66.16%	100.00%	-
EY	6.87	0.36	-0.91	7.55	3.34	7.66	5.07	5.19%
YoY %	1,808.33%	139.56%	-112.05%	126.05%	-56.40%	51.08%	-	-
Horiz. %	135.50%	7.10%	-17.95%	148.92%	65.88%	151.08%	100.00%	-
DY	4.95	1.38	2.95	6.65	6.49	7.08	4.29	2.41%
YoY %	258.70%	-53.22%	-55.64%	2.47%	-8.33%	65.03%	-	-
Horiz. %	115.38%	32.17%	68.76%	155.01%	151.28%	165.03%	100.00%	-
P/NAPS	0.61	1.10	1.24	1.25	1.34	1.22	1.24	-11.14%
YoY %	-44.55%	-11.29%	-0.80%	-6.72%	9.84%	-1.61%	-	-
Horiz. %	49.19%	88.71%	100.00%	100.81%	108.06%	98.39%	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