[MAG] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 151.97%
YoY- 144.9%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Revenue 283,820 187,940 121,444 72,324 47,374 1,073,824 55,656 28.45%
PBT 42,488 26,404 30,996 19,552 9,469 17,136 11,536 22.18%
Tax -704 -704 -2,896 3,664 0 -2,976 0 -
NP 41,784 25,700 28,100 23,216 9,469 14,160 11,536 21.87%
-
NP to SH 41,788 25,704 28,108 23,224 9,483 13,888 12,168 20.87%
-
Tax Rate 1.66% 2.67% 9.34% -18.74% 0.00% 17.37% 0.00% -
Total Cost 242,036 162,240 93,344 49,108 37,905 1,059,664 44,120 29.90%
-
Net Worth 825,650 751,623 707,228 872,352 491,331 499,266 502,254 7.93%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Net Worth 825,650 751,623 707,228 872,352 491,331 499,266 502,254 7.93%
NOSH 1,684,999 1,599,367 1,443,323 1,393,323 666,774 2,574,200 2,573,500 -6.30%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
NP Margin 14.72% 13.67% 23.14% 32.10% 19.99% 1.32% 20.73% -
ROE 5.06% 3.42% 3.97% 2.66% 1.93% 2.78% 2.42% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 16.84 11.75 8.41 5.55 7.23 41.73 2.23 36.43%
EPS 2.48 1.60 1.96 1.80 1.52 0.56 0.48 28.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.49 0.67 0.75 0.194 0.201 14.67%
Adjusted Per Share Value based on latest NOSH - 1,393,323
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 15.15 10.03 6.48 3.86 2.53 57.34 2.97 28.45%
EPS 2.23 1.37 1.50 1.24 0.51 0.74 0.65 20.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4409 0.4013 0.3776 0.4658 0.2623 0.2666 0.2682 7.93%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 -
Price 0.17 0.195 0.175 0.175 0.205 0.03 0.06 -
P/RPS 1.01 1.66 2.08 3.15 2.83 0.07 2.69 -13.97%
P/EPS 6.85 12.13 8.99 9.81 14.16 5.56 12.32 -8.62%
EY 14.59 8.24 11.13 10.19 7.06 17.99 8.12 9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.36 0.26 0.27 0.15 0.30 2.39%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Date 29/11/24 29/11/23 30/11/22 30/11/21 27/11/20 31/05/19 31/05/18 -
Price 0.18 0.19 0.19 0.195 0.215 0.025 0.05 -
P/RPS 1.07 1.62 2.26 3.51 2.97 0.06 2.24 -10.73%
P/EPS 7.26 11.82 9.76 10.93 14.85 4.63 10.27 -5.19%
EY 13.78 8.46 10.25 9.15 6.73 21.59 9.74 5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.39 0.29 0.29 0.13 0.25 6.21%

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