[MAG] QoQ Annualized Quarter Result on 31-Dec-2014

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -8.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,308,766 1,255,918 1,552,948 981,617 1,089,165 1,231,344 0 -
PBT 151,551 148,760 240,904 71,241 81,768 79,509 -4,899 -
Tax -37,285 -35,516 -57,732 -28,069 -33,607 -40,166 0 -
NP 114,265 113,244 183,172 43,172 48,160 39,343 -4,899 -
-
NP to SH 104,734 103,538 167,796 36,103 39,246 28,646 -4,899 -
-
Tax Rate 24.60% 23.87% 23.96% 39.40% 41.10% 50.52% - -
Total Cost 1,194,501 1,142,674 1,369,776 938,445 1,041,004 1,192,000 4,899 3789.86%
-
Net Worth 540,155 470,627 445,268 375,759 352,275 274,328 -7,425 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 7,045 - - - - - - -
Div Payout % 6.73% - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 540,155 470,627 445,268 375,759 352,275 274,328 -7,425 -
NOSH 2,348,500 2,353,136 2,343,519 2,348,500 2,348,500 1,959,489 148,500 528.99%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.73% 9.02% 11.80% 4.40% 4.42% 3.20% 0.00% -
ROE 19.39% 22.00% 37.68% 9.61% 11.14% 10.44% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.73 53.37 66.27 41.80 46.38 62.84 0.00 -
EPS 4.46 4.40 7.16 2.11 2.63 2.71 -3.30 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.19 0.16 0.15 0.14 -0.05 -
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 78.65 75.47 93.32 58.99 65.45 74.00 0.00 -
EPS 6.29 6.22 10.08 2.17 2.36 1.72 -0.29 -
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3246 0.2828 0.2676 0.2258 0.2117 0.1649 -0.0045 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.065 0.07 0.12 0.07 0.24 0.22 0.015 -
P/RPS 0.12 0.13 0.18 0.17 0.52 0.35 0.00 -
P/EPS 1.46 1.59 1.68 4.55 14.36 15.05 -0.45 -
EY 68.61 62.86 59.67 21.96 6.96 6.65 -219.96 -
DY 4.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.63 0.44 1.60 1.57 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 26/08/15 27/02/15 27/11/14 18/08/14 29/05/14 -
Price 0.06 0.06 0.06 0.12 0.085 0.245 0.265 -
P/RPS 0.11 0.11 0.09 0.29 0.18 0.39 0.00 -
P/EPS 1.35 1.36 0.84 7.81 5.09 16.76 -8.03 -
EY 74.33 73.33 119.33 12.81 19.66 5.97 -12.45 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.32 0.75 0.57 1.75 0.00 -

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
Post a Comment