[MAG] QoQ Quarter Result on 31-Dec-2023 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 32.63%
YoY- -0.51%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 70,955 140,918 65,789 51,382 46,985 87,142 40,878 44.28%
PBT 10,622 22,469 7,555 8,394 6,601 19,503 9,675 6.40%
Tax -176 -7,527 -1,057 -1,520 -176 -8,830 -1,456 -75.45%
NP 10,446 14,942 6,498 6,874 6,425 10,673 8,219 17.28%
-
NP to SH 10,447 14,943 6,498 8,523 6,426 10,678 8,223 17.25%
-
Tax Rate 1.66% 33.50% 13.99% 18.11% 2.67% 45.28% 15.05% -
Total Cost 60,509 125,976 59,291 44,508 40,560 76,469 32,659 50.68%
-
Net Worth 825,650 814,698 797,305 783,754 751,623 762,203 776,024 4.20%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 825,650 814,698 797,305 783,754 751,623 762,203 776,024 4.20%
NOSH 1,684,999 1,667,900 1,651,160 1,599,692 1,599,367 1,590,838 1,587,655 4.03%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 14.72% 10.60% 9.88% 13.38% 13.67% 12.25% 20.11% -
ROE 1.27% 1.83% 0.81% 1.09% 0.85% 1.40% 1.06% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.21 8.48 4.04 3.21 2.94 5.49 2.69 34.68%
EPS 0.62 0.90 0.40 0.53 0.40 0.67 0.54 9.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.49 0.47 0.48 0.51 -2.62%
Adjusted Per Share Value based on latest NOSH - 1,599,692
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.79 7.52 3.51 2.74 2.51 4.65 2.18 44.43%
EPS 0.56 0.80 0.35 0.46 0.34 0.57 0.44 17.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4409 0.435 0.4257 0.4185 0.4013 0.407 0.4144 4.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.17 0.18 0.19 0.19 0.195 0.215 0.18 -
P/RPS 4.04 2.12 4.70 5.91 6.64 3.92 6.70 -28.56%
P/EPS 27.42 20.03 47.58 35.66 48.53 31.97 33.31 -12.13%
EY 3.65 4.99 2.10 2.80 2.06 3.13 3.00 13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.39 0.39 0.41 0.45 0.35 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 30/08/24 30/05/24 27/02/24 29/11/23 30/08/23 30/05/23 -
Price 0.18 0.175 0.185 0.20 0.19 0.205 0.19 -
P/RPS 4.27 2.06 4.58 6.23 6.47 3.74 7.07 -28.48%
P/EPS 29.03 19.47 46.33 37.53 47.28 30.49 35.16 -11.95%
EY 3.44 5.14 2.16 2.66 2.11 3.28 2.84 13.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.38 0.41 0.40 0.43 0.37 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