[MAG] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 23.66%
YoY- 27.77%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 176,360 147,720 135,440 100,530 63,629 68,040 65,088 94.00%
PBT 29,949 28,231 25,370 21,509 14,174 9,040 9,207 119.06%
Tax -9,337 -9,495 -7,855 -5,014 -837 -353 -1,269 276.92%
NP 20,612 18,736 17,515 16,495 13,337 8,687 7,938 88.58%
-
NP to SH 20,620 18,742 17,521 16,507 13,349 8,701 7,968 88.16%
-
Tax Rate 31.18% 33.63% 30.96% 23.31% 5.91% 3.90% 13.78% -
Total Cost 155,748 128,984 117,925 84,035 50,292 59,353 57,150 94.75%
-
Net Worth 707,228 707,228 721,661 783,469 814,684 872,352 541,277 19.45%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 707,228 707,228 721,661 783,469 814,684 872,352 541,277 19.45%
NOSH 1,443,323 1,443,323 1,443,323 1,428,323 1,413,323 1,393,323 751,774 54.28%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.69% 12.68% 12.93% 16.41% 20.96% 12.77% 12.20% -
ROE 2.92% 2.65% 2.43% 2.11% 1.64% 1.00% 1.47% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.22 10.23 9.38 7.06 4.53 5.23 8.66 25.72%
EPS 1.43 1.30 1.21 1.16 0.95 0.67 1.06 22.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.50 0.55 0.58 0.67 0.72 -22.57%
Adjusted Per Share Value based on latest NOSH - 1,428,323
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 9.65 8.08 7.41 5.50 3.48 3.72 3.56 94.05%
EPS 1.13 1.03 0.96 0.90 0.73 0.48 0.44 87.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.387 0.387 0.3949 0.4287 0.4458 0.4773 0.2962 19.45%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.185 0.175 0.18 0.20 0.215 0.175 0.195 -
P/RPS 1.51 1.71 1.92 2.83 4.75 3.35 2.25 -23.29%
P/EPS 12.95 13.48 14.83 17.26 22.62 26.19 18.40 -20.82%
EY 7.72 7.42 6.74 5.79 4.42 3.82 5.44 26.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.36 0.36 0.37 0.26 0.27 25.50%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 26/05/22 24/02/22 30/11/21 30/09/21 -
Price 0.19 0.19 0.18 0.19 0.215 0.195 0.175 -
P/RPS 1.55 1.86 1.92 2.69 4.75 3.73 2.02 -16.14%
P/EPS 13.30 14.63 14.83 16.40 22.62 29.18 16.51 -13.38%
EY 7.52 6.83 6.74 6.10 4.42 3.43 6.06 15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.36 0.35 0.37 0.29 0.24 38.09%

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