[MAG] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -0.04%
YoY- -72.21%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 622,920 661,759 676,557 768,057 729,153 902,553 1,049,257 -29.34%
PBT 36,044 43,009 38,259 38,722 40,236 69,110 88,380 -44.97%
Tax -8,689 -11,006 -11,006 -11,841 -13,194 -20,325 -24,100 -49.31%
NP 27,355 32,003 27,253 26,881 27,042 48,785 64,280 -43.39%
-
NP to SH 24,899 29,112 24,478 23,626 23,636 43,604 57,930 -43.01%
-
Tax Rate 24.11% 25.59% 28.77% 30.58% 32.79% 29.41% 27.27% -
Total Cost 595,565 629,756 649,304 741,176 702,111 853,768 984,977 -28.47%
-
Net Worth 549,548 556,594 565,988 551,897 50,962,451 49,803,158 507,331 5.46%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 549,548 556,594 565,988 551,897 50,962,451 49,803,158 507,331 5.46%
NOSH 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.39% 4.84% 4.03% 3.50% 3.71% 5.41% 6.13% -
ROE 4.53% 5.23% 4.32% 4.28% 0.05% 0.09% 11.42% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.52 28.18 28.81 32.70 31.05 38.06 44.47 -29.12%
EPS 1.06 1.24 1.04 1.01 1.01 1.84 2.45 -42.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 0.237 0.241 0.235 21.70 21.00 0.215 5.80%
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.43 39.77 40.66 46.16 43.82 54.24 63.06 -29.34%
EPS 1.50 1.75 1.47 1.42 1.42 2.62 3.48 -42.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3303 0.3345 0.3401 0.3317 30.6259 29.9292 0.3049 5.47%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.05 0.035 0.045 0.03 0.035 0.045 0.06 -
P/RPS 0.19 0.12 0.16 0.09 0.11 0.12 0.13 28.75%
P/EPS 4.72 2.82 4.32 2.98 3.48 2.45 2.44 55.18%
EY 21.20 35.42 23.16 33.53 28.76 40.86 40.92 -35.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.19 0.13 0.00 0.00 0.28 -17.43%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 28/08/17 31/05/17 28/02/17 30/11/16 30/08/16 01/09/16 -
Price 0.05 0.045 0.04 0.03 0.03 0.04 0.04 -
P/RPS 0.19 0.16 0.14 0.09 0.10 0.11 0.09 64.49%
P/EPS 4.72 3.63 3.84 2.98 2.98 2.18 1.63 103.02%
EY 21.20 27.55 26.06 33.53 33.55 45.97 61.37 -50.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.17 0.13 0.00 0.00 0.19 6.89%

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