[MAG] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 21.76%
YoY- 135.47%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 459,452 388,300 295,282 1,142,212 872,511 627,959 388,237 11.84%
PBT 16,127 18,797 23,463 125,143 101,034 74,380 60,226 -58.35%
Tax -6,101 -6,583 -6,583 -31,950 -24,857 -17,758 -14,433 -43.58%
NP 10,026 12,214 16,880 93,193 76,177 56,622 45,793 -63.57%
-
NP to SH 8,446 10,360 14,866 85,013 69,823 51,769 41,949 -65.54%
-
Tax Rate 37.83% 35.02% 28.06% 25.53% 24.60% 23.87% 23.96% -
Total Cost 449,426 376,086 278,402 1,049,019 796,334 571,337 342,444 19.81%
-
Net Worth 50,962,451 50,023,048 504,927 52,888,977 540,155 470,627 445,268 2237.05%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 4,697 - - -
Div Payout % - - - - 6.73% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 50,962,451 50,023,048 504,927 52,888,977 540,155 470,627 445,268 2237.05%
NOSH 2,348,500 2,348,500 2,348,500 2,350,621 2,348,500 2,353,136 2,343,519 0.14%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.18% 3.15% 5.72% 8.16% 8.73% 9.02% 11.80% -
ROE 0.02% 0.02% 2.94% 0.16% 12.93% 11.00% 9.42% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.56 16.53 12.57 48.59 37.15 26.69 16.57 11.66%
EPS 0.36 0.44 0.63 3.62 2.97 2.20 1.79 -65.57%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 21.70 21.30 0.215 22.50 0.23 0.20 0.19 2233.75%
Adjusted Per Share Value based on latest NOSH - 2,348,292
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.14 21.25 16.16 62.50 47.74 34.36 21.24 11.85%
EPS 0.46 0.57 0.81 4.65 3.82 2.83 2.30 -65.70%
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 27.885 27.371 0.2763 28.9391 0.2956 0.2575 0.2436 2237.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.035 0.045 0.06 0.065 0.065 0.07 0.12 -
P/RPS 0.18 0.27 0.48 0.13 0.17 0.26 0.72 -60.21%
P/EPS 9.73 10.20 9.48 1.80 2.19 3.18 6.70 28.15%
EY 10.28 9.80 10.55 55.64 45.74 31.43 14.92 -21.93%
DY 0.00 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 0.00 0.00 0.28 0.00 0.28 0.35 0.63 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 01/09/16 29/02/16 27/11/15 26/08/15 26/08/15 -
Price 0.03 0.04 0.04 0.06 0.06 0.06 0.06 -
P/RPS 0.15 0.24 0.32 0.12 0.16 0.22 0.36 -44.12%
P/EPS 8.34 9.07 6.32 1.66 2.02 2.73 3.35 83.38%
EY 11.99 11.03 15.82 60.28 49.55 36.67 29.83 -45.44%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.00 0.00 0.19 0.00 0.26 0.30 0.32 -

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