MAGNUM | MAGNUM BERHAD [NS]
1.14 (-1.72%)
T-O (am): 0.000 (08:59:00)
T-O (pm): 1.15 (14:29:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 556.35 | 59.16 | 36.55 | 6.6% | 2.00 | 2.54 | 0.0 | 1.9% | 0.0 | 131.7% | ||||||||
| 28 Feb 24 | Q4 Dec 24 | 4 | 31 Dec 24 | 556.35 | 59.16 | 36.55 | 6.6% | 2.00 | 2.54 | 6.9% | 3.2% | 22.7% | 2.6% | ||||||||
| 22 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 520.47 | 39.85 | 29.80 | 5.7% | 1.00 | 2.07 | 3.1% | 2.2% | 31.7% | 48.5% | ||||||||
| 17 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 537.11 | 62.33 | 43.64 | 8.1% | 2.00 | 3.04 | 1.6% | 11.4% | 176.6% | 65.3% | ||||||||
| 18 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 546.00 | 27.09 | 15.78 | 2.9% | 1.00 | 1.10 | 1.3% | 9.0% | 58.0% | 5.3% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 538.89 | 56.47 | 37.54 | 7.0% | 1.50 | 2.60 | 5.9% | 11.6% | 87.0% | 82.9% | ||||||||
| 24 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 509.02 | 32.86 | 20.07 | 3.9% | 1.00 | 1.39 | 5.6% | 669.2% | 24.0% | 167.1% | ||||||||
| 18 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 482.14 | 38.14 | 26.40 | 5.5% | 1.50 | 1.84 | 3.8% | 47.7% | 58.5% | 1187.3% | ||||||||
| 19 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 501.04 | 32.45 | 16.66 | 3.3% | 1.00 | 1.16 | 3.7% | 30.5% | 18.8% | 121.6% | ||||||||
| 24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 483.01 | 29.23 | 20.52 | 4.2% | 1.50 | 1.43 | 629.9% | 8.4% | 168.6% | 150.2% | ||||||||
| 25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 66.18 | -31.10 | -29.91 | -45.2% | 0.00 | -2.08 | 79.7% | 86.4% | 1558.2% | 198.8% | ||||||||
| 26 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 326.49 | 14.47 | 2.05 | 0.6% | 0.00 | 0.14 | 14.9% | 545.8% | 72.7% | 108.7% | ||||||||
| 19 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 383.88 | 12.64 | 7.52 | 2.0% | 0.00 | 0.52 | 27.2% | 37.0% | 118.4% | 86.5% | ||||||||
| 25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 527.35 | 43.92 | -40.85 | -7.8% | 2.00 | -2.86 | 8.6% | 16.4% | 235.0% | 172.6% | ||||||||
| 26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 485.70 | 47.28 | 30.26 | 6.2% | 2.00 | 2.13 | 860.8% | 25.5% | 227.9% | 37.0% | ||||||||
| 26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 50.55 | -24.73 | -23.66 | -46.8% | 2.04 | -1.67 | 91.7% | 92.4% | 142.6% | 131.8% | ||||||||
| 22 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 609.54 | 77.53 | 55.59 | 9.1% | 2.50 | 3.91 | 3.4% | 19.4% | 1.2% | 7.4% | ||||||||
| 26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 630.93 | 79.97 | 56.29 | 8.9% | 3.00 | 3.96 | 3.2% | 12.9% | 17.2% | 22.1% | ||||||||
| 19 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 652.10 | 70.82 | 48.01 | 7.4% | 4.00 | 3.37 | 2.1% | 2.2% | 35.5% | 168.1% | ||||||||
| 22 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 666.40 | 104.64 | 74.42 | 11.2% | 5.00 | 5.23 | 11.9% | 11.0% | 24.0% | 54.9% | ||||||||
| 28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 756.25 | 87.78 | 60.01 | 7.9% | 4.00 | 4.22 | 4.4% | 6.2% | 17.0% | 9.2% | ||||||||
| 21 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 724.40 | 104.95 | 72.27 | 10.0% | 4.00 | 5.08 | 8.6% | 7.3% | 202.5% | 36.9% | ||||||||
| 27 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 667.11 | 58.08 | -70.51 | -10.6% | 4.00 | -4.96 | 11.1% | 1.6% | 246.7% | 211.4% | ||||||||
| 24 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 600.39 | 70.38 | 48.05 | 8.0% | 3.00 | 3.38 | 15.7% | 3.2% | 12.5% | 19.9% | ||||||||
| 21 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 712.35 | 79.94 | 54.94 | 7.7% | 4.00 | 3.86 | 5.5% | 2.2% | 4.0% | 79.7% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 675.09 | 86.47 | 52.81 | 7.8% | 4.00 | 3.71 | 2.8% | 6.4% | 16.6% | 17.2% | ||||||||
| 29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 656.45 | 86.89 | 63.28 | 9.6% | 4.00 | 4.45 | 5.8% | 1.4% | 5.5% | 15.0% | ||||||||
| 23 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 620.58 | 87.41 | 59.96 | 9.7% | 3.00 | 4.21 | 11.0% | 0.8% | 96.1% | 174.6% | ||||||||
| 19 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 697.08 | 46.02 | 30.57 | 4.4% | 0.00 | 2.15 | 9.9% | 7.4% | 32.2% | 55.6% | ||||||||
| 23 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 634.34 | 76.63 | 45.07 | 7.1% | 3.00 | 3.17 | 2.0% | 5.1% | 18.1% | 14.0% | ||||||||
| 24 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 647.19 | 78.49 | 55.02 | 8.5% | 3.00 | 3.87 | 3.4% | 2.0% | 152.0% | 44.9% | ||||||||
| 18 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 625.78 | 34.02 | 21.84 | 3.5% | 3.00 | 1.53 | 16.9% | 4.8% | 68.3% | 63.5% | ||||||||
| 26 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 752.56 | 97.44 | 68.84 | 9.2% | 4.00 | 4.84 | 12.6% | 4.9% | 74.1% | 24.1% | ||||||||
| 25 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 668.43 | 62.49 | 39.54 | 5.9% | 3.50 | 2.80 | 1.2% | 8.1% | 4.1% | 35.5% | ||||||||
| 20 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 660.17 | 56.54 | 37.97 | 5.8% | 2.50 | 2.70 | 0.4% | 1.5% | 36.5% | 16.4% | ||||||||
| 19 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 657.29 | 86.55 | 59.83 | 9.1% | 5.00 | 4.20 | 16.9% | 5.6% | 34.1% | 12.0% | ||||||||
| 28 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 791.28 | 129.00 | 90.76 | 11.5% | 5.00 | 6.40 | 8.8% | 0.2% | 48.0% | 10.0% | ||||||||
| 13 Feb 15 | 31/12/14 | 4 | 31/12/14 | 727.41 | 85.66 | 61.33 | 8.4% | 5.00 | 4.30 | 8.6% | 1.9% | 35.0% | 9.4% |
Historical Dividends
Financial Ratios
| EPS | 10.2 sen |
| Trailing PE (Sector Median: 13.8) | 11.2 |
| PEG | 0.11 |
| Altman Z | 0.7 |
| Beaver | 0.218 |
| Current Ratio | 0.7 |
| Debt-Equity (DE) Ratio | 0.43 |
| FCF Yield | 14.98 % |
| Revenue QoQ | 0.0 % |
| Revenue YoY | 1.89% |
| Profit QoQ | 0.0 % |
| Profit YoY | 131.68 % |
| Profit Margin (Sector Median: 1.5) | 6.75 % |
| ROE (ROIC: 4.79) | 6.01 % |
| Dividend Per Share (DPS) | 7.0 sen |
| Dividend Yield (DY) | 6.14 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.8) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 1.5) | |
| ROE (ROIC: 4.79) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 2 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.7 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 36.55 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
DATUK VIJEYARATNAM A/L V. THAMOTHARAM PILLAY added 100000.0 units announced on 05 Dec 2022 at ~RM1.34
DATUK VIJEYARATNAM A/L V. THAMOTHARAM PILLAY added 17000.0 units announced on 08 Sep 2020 at ~RM2.21
Summary
Market Cap: 1638 M.
Number of Shares: 1437 M.
Adjusted Float: 69.6%.
Stock highly correlated with
SPTOTO (95%)
AGES (94%)
REVENUE (92%)
ONEGLOVE (91%)
MAGNUM Berhad (formerly known as Multi-Purpose Holdings Berhad), an investment holding company, is engaged in the financial services, stock broking, and gaming businesses. It operates general insurance business; provides leasing, hire purchase, and general loan financing services; and operates and manages a licensed four digit numbers forecast betting game. The company is also engaged in the operation of hotels; securities broking and dealing; design and construction of railway and related activities; property investment and development; provision of share registration and management services; business factoring and nominees services; and provision of computer software and other related services. It has operations in Malaysia, Hong Kong, the People's Republic of China, the Philippines, the British Virgin Islands, the Channel Islands, and Indonesia. The company was incorporated in 1975 and is based in Kuala Lumpur, Malaysia.
Sectors: Trading & Services, F4GBM, Consumer Products & Services, Travel, Leisure & Hospitality, Post MCO
Code: 3859
Website: http://www.mphb.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 3-Apr-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Casi Management Sdn Bhd | 30.43% | 498.5 |
| Mwe Holdings Sdn Bhd | 4.64% | 76.01 |
| Shan Hijauan Sdn. Bhd. | 3.5% | 57.34 |
| Union Bancaire Privee Ubp Sa Singapore Branch | 2.53% | 41.45 |
| Great Eastern Group | 2.35% | 38.5 |
| Shamara Finance Ltd | 1.99% | 32.6 |
| Allamanda Growth Ltd | 1.49% | 24.41 |
| Asmara Land Sdn. Bhd. | 1.43% | 23.43 |
| Multi-Purpose Capital Holdings Berhad | 1.34% | 21.95 |
| Credit Suisse | 1.1% | 18.02 |
| Sakarin Uppatthangkul | 0.86% | 14.09 |
| State Street Bank & Trust | 0.82% | 13.43 |
| Union Bancaire Privee | 0.6% | 9.83 |
| T C Holdings Sdn Bhd | 0.57% | 9.34 |
| AIA Group | 0.56% | 9.17 |
| Tan Hua Tong | 0.54% | 8.85 |
| Suthera Uppaputthangkul | 0.53% | 8.68 |
| Aitacom Holdings Sdn Bhd | 0.49% | 8.03 |
| Kuah Hun Liang | 0.45% | 7.37 |
| Spdr S&P Emerging Markets Etf | 0.45% | 7.37 |
| UOB Kay Hian Pte Ltd | 0.43% | 7.04 |
| Pearson Trust | 0.41% | 6.72 |
| Tanah Subor Sdn Bhd | 0.41% | 6.72 |
| UBS AG | 0.41% | 6.72 |
| Khan Asset Management Sdn Bhd | 0.39% | 6.39 |
| Lawrence Lim Swee Lin | 0.36% | 5.9 |