Subscribe

Magnum Berhad (3859.KL)

MYR1.27 +0.00 (+0.00%)
MY KLS Consumer Cyclical Gambling, Resorts & Casinos
Address Menara Multi-Purpose 50100
Kuala Lumpur, MY
CEO Swee Lin Lim
Website magnum.my
IPO 2006-05-09
ISIN MYL3859OO005

Explore sections of this company profile

Description

Based in Kuala Lumpur, Malaysia, Magnum Berhad functions as an investment holding company with a primary focus on the gaming industry within the country. Its operations are divided into two distinct segments: Gaming, and Investment Holdings and Others. A core part of its business involves the operation and management of licensed four-digit number forecast betting games, along with their various derivatives. Beyond gaming, Magnum also offers property management and information technology services. Established in 1968, the company adopted its current name, Magnum Berhad, in July 2013, having previously been known as Multi-Purpose Holdings Berhad.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
MYR1.27 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
401.4K
Beta
0.22
Float Shares
662.17M
Free Float %
46.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.78% +0.78% +0.78% -2.99% -3.70% +0.78% +2.36% +26.21% -34.67% -44.21% +30.12%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.27
DCF (Unlevered) 7.48 +488.7%
DCF (Levered) 8.90 +600.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Gambling, Resorts & Casinos: +5.3%
    +3.0% Q1'26: -11.4% (vs Q1'25)
  • EPS growth Gambling, Resorts & Casinos: +9.4%
    +9.1% Q1'26: -11.8% (vs Q1'25)
  • FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +11.0% Q1'26: +10.1% (vs Q1'25)
  • EBIT margin Gambling, Resorts & Casinos: +17.5%
    +14.6% Q1'26: +14.8% (vs Q1'25)
  • ROIC Gambling, Resorts & Casinos: +8.0%
    +7.7% Q1'26: +10.2% (vs Q1'25)
  • Share dilution Gambling, Resorts & Casinos: +0.3%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    2.05× Q1'26: 0.43× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.21) × ERP
WACC = 73% × Ke + 27% × Kd (5.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7.40 Current price: 1.27
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.77B
est: 2.84B (-2.5%)
2.66B
est: 2.68B (-0.9%)
2.65B
est: 2.60B (+1.9%)
2.70B
est: 2.70B (+0.3%)
2.71B
est: 2.73B (-0.7%)
1.67B
est: 1.70B (-1.7%)
1.26B
est: 1.26B (-0.2%)
2.03B
est: 2.06B (-1.6%)
2.16B
est: 2.15B (+0.4%)
2.23B
est: 2.25B (-0.8%)
2.30B
est: 2.38B (-3.3%)
2.41B
2.39B – 2.43B
+1.5% YoY
2.47B
2.45B – 2.48B
+2.3% YoY
2.51B
2.49B – 2.53B
+1.7% YoY
EBITDA
391.49M
est: 299.22M (+30.8%)
342.72M
est: 282.86M (+21.2%)
363.25M
est: 274.15M (+32.5%)
372.53M
est: 284.15M (+31.1%)
405.29M
est: 287.29M (+41.1%)
205.02M
est: 179.49M (+14.2%)
83.56M
est: 133.09M (-37.2%)
215.45M
est: 217.61M (-1.0%)
242.45M
est: 226.80M (+6.9%)
267.39M
est: 522.70M (-48.8%)
344.93M
est: 552.27M (-37.5%)
560.73M
556.17M – 565.29M
+1.5% YoY
573.70M
570.12M – 577.28M
+2.3% YoY
583.24M
579.06M – 587.43M
+1.7% YoY
EBIT
384.69M
est: 281.87M (+36.5%)
335.95M
est: 266.46M (+26.1%)
356.03M
est: 258.25M (+37.9%)
363.74M
est: 267.68M (+35.9%)
393.83M
est: 270.64M (+45.5%)
191.90M
est: 169.08M (+13.5%)
71.83M
est: 125.38M (-42.7%)
205.64M
est: 204.99M (+0.3%)
232.83M
est: 213.65M (+9.0%)
258.17M
est: 523.11M (-50.6%)
335.10M
est: 552.70M (-39.4%)
561.16M
556.60M – 565.73M
+1.5% YoY
574.14M
570.56M – 577.73M
+2.3% YoY
583.69M
579.51M – 587.88M
+1.7% YoY
Net Income
226.81M
est: 249.02M (-8.9%)
189.66M
est: 196.16M (-3.3%)
206.47M
est: 196.84M (+4.9%)
105.39M
est: 236.44M (-55.4%)
239.23M
est: 253.29M (-5.6%)
21.23M
est: 114.38M (-81.4%)
-1.35M
est: 32.77M (-104.1%)
100.61M
est: 100.32M (+0.3%)
125.27M
est: 129.35M (-3.1%)
152.81M
est: 135.11M (+13.1%)
166.44M
est: 181.82M (-8.5%)
173.91M
172.47M – 175.35M
-4.3% YoY
176.79M
174.03M – 179.55M
+1.7% YoY
178.22M
176.56M – 179.89M
+0.8% YoY
SGA
29.32M
est: 59.16M (-50.4%)
29.82M
est: 55.92M (-46.7%)
33.47M
est: 54.20M (-38.2%)
38.03M
est: 56.18M (-32.3%)
38.15M
est: 56.80M (-32.8%)
35.61M
est: 35.49M (+0.4%)
31.78M
est: 26.31M (+20.8%)
40.41M
est: 43.02M (-6.1%)
41.62M
est: 44.84M (-7.2%)
41.33M
est: 45.50M (-9.2%)
41.91M
est: 48.07M (-12.8%)
48.81M
48.41M – 49.21M
+1.5% YoY
49.94M
49.63M – 50.25M
+2.3% YoY
50.77M
50.40M – 51.13M
+1.7% YoY
EPS
0.16
est: 0.17 (-7.7%)
0.13
est: 0.14 (-4.8%)
0.14
est: 0.14 (+2.2%)
0.07
est: 0.16 (-55.4%)
0.17
est: 0.18 (-3.5%)
0.01
est: 0.08 (-81.3%)
0.00
est: 0.02 (-103.9%)
0.07
est: 0.07 (+0.3%)
0.09
est: 0.09 (-3.1%)
0.11
est: 0.09 (+17.0%)
0.12
est: 0.13 (-5.1%)
0.12
0.12 – 0.12
-4.3% YoY
0.12
0.12 – 0.12
+1.7% YoY
0.12
0.12 – 0.13
+0.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-20 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-19 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-18 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-15 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-14 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-13 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-12 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-07 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-06 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-05 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-04 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-29 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-24 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-23 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-22 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-21 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-20 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-17 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-16 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
195.85M
OE per share TTM
0.14
Owner's Yield
10.56%
Maintenance CapEx ratio
14.68%
Maint CapEx / Avg PPE
4.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Value ETF DFEV 0.01% 144.4K 0.46%
2 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.01% 39.7K 0.44%
3 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.00% 13.3K 0.56%
4 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 309.0K 0.39%
5 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 149.8K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
903.2K
Shares Outstanding
1.44B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Chee Fai Chan Executive Vice President & Group Chief Commercial Officer of Magnum 4D Berhad male
Fhui Chong Executive Vice President and Group Chief Operating Officer of Magnum 4D Berhad & Magnum Corporation Sdn. Bhd
Kim Nyean Pook Executive VP & CFO male
Krian Upatkoon Non-Independent Executive Director male
Kuan Ying Leong Joint Company Secretary male
Sook Yee Ng Joint Company Secretary male
Swee Lin Lim Non-Independent Executive Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits