[MAG] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Revenue 305,074 201,637 135,440 81,542 600,056 315,001 357,460 -2.40%
PBT 45,020 45,817 25,370 10,465 -101,575 -25,973 8,853 28.42%
Tax -10,281 -11,336 -7,855 -1,269 -352 1,123 -15,633 -6.24%
NP 34,739 34,481 17,515 9,196 -101,927 -24,850 -6,780 -
-
NP to SH 36,390 34,493 17,521 9,217 -101,418 -22,936 -6,686 -
-
Tax Rate 22.84% 24.74% 30.96% 12.13% - - 176.58% -
Total Cost 270,335 167,156 117,925 72,346 701,983 339,851 364,240 -4.48%
-
Net Worth 814,698 762,203 721,661 541,277 474,203 494,112 514,321 7.33%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 814,698 762,203 721,661 541,277 474,203 494,112 514,321 7.33%
NOSH 1,667,900 1,590,838 1,443,323 751,774 596,774 2,573,500 2,348,500 -5.12%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.39% 17.10% 12.93% 11.28% -16.99% -7.89% -1.90% -
ROE 4.47% 4.53% 2.43% 1.70% -21.39% -4.64% -1.30% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 18.35 12.70 9.38 10.85 103.76 12.24 15.22 2.91%
EPS 2.22 2.28 1.26 1.37 -25.44 -0.90 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.50 0.72 0.82 0.192 0.219 13.18%
Adjusted Per Share Value based on latest NOSH - 751,774
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.69 11.03 7.41 4.46 32.83 17.24 19.56 -2.41%
EPS 1.99 1.89 0.96 0.50 -5.55 -1.25 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4458 0.4171 0.3949 0.2962 0.2595 0.2704 0.2814 7.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 -
Price 0.18 0.215 0.18 0.195 0.235 0.035 0.045 -
P/RPS 0.98 1.69 1.92 1.80 0.23 0.29 0.30 19.97%
P/EPS 8.22 9.90 14.83 15.90 -1.34 -3.93 -15.81 -
EY 12.16 10.10 6.74 6.29 -74.63 -25.46 -6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.36 0.27 0.29 0.18 0.21 9.10%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Date 30/08/24 30/08/23 30/08/22 30/09/21 28/02/20 28/02/19 28/02/18 -
Price 0.175 0.205 0.18 0.175 0.215 0.035 0.06 -
P/RPS 0.95 1.61 1.92 1.61 0.21 0.29 0.39 14.67%
P/EPS 8.00 9.44 14.83 14.27 -1.23 -3.93 -21.08 -
EY 12.51 10.60 6.74 7.01 -81.57 -25.46 -4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.36 0.24 0.26 0.18 0.27 4.52%

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