[MAG] QoQ Annualized 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- 16.32%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 305,074 218,874 196,734 187,940 201,637 152,660 147,234 62.60%
PBT 45,020 30,066 29,990 26,404 45,817 35,085 33,278 22.34%
Tax -10,281 -3,670 -3,392 -704 -11,336 -3,341 -2,100 188.60%
NP 34,739 26,396 26,598 25,700 34,481 31,744 31,178 7.48%
-
NP to SH 36,390 28,596 29,898 25,704 34,493 31,753 31,184 10.85%
-
Tax Rate 22.84% 12.21% 11.31% 2.67% 24.74% 9.52% 6.31% -
Total Cost 270,335 192,478 170,136 162,240 167,156 120,916 116,056 75.81%
-
Net Worth 814,698 797,305 783,754 751,623 762,203 776,024 707,228 9.89%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 814,698 797,305 783,754 751,623 762,203 776,024 707,228 9.89%
NOSH 1,667,900 1,651,160 1,599,692 1,599,367 1,590,838 1,587,655 1,443,323 10.13%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 11.39% 12.06% 13.52% 13.67% 17.10% 20.79% 21.18% -
ROE 4.47% 3.59% 3.81% 3.42% 4.53% 4.09% 4.41% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 18.35 13.45 12.30 11.75 12.70 10.03 10.20 47.97%
EPS 2.22 1.77 1.88 1.60 2.28 2.16 2.16 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.47 0.48 0.51 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 1,599,692
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 16.29 11.69 10.50 10.03 10.77 8.15 7.86 62.62%
EPS 1.94 1.53 1.60 1.37 1.84 1.70 1.67 10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.4257 0.4185 0.4013 0.407 0.4144 0.3776 9.90%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.18 0.19 0.19 0.195 0.215 0.18 0.185 -
P/RPS 0.98 1.41 1.54 1.66 1.69 1.79 1.81 -33.59%
P/EPS 8.22 10.81 10.16 12.13 9.90 8.63 8.56 -2.66%
EY 12.16 9.25 9.84 8.24 10.10 11.59 11.68 2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.39 0.41 0.45 0.35 0.38 -1.76%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 27/02/24 29/11/23 30/08/23 30/05/23 28/02/23 -
Price 0.175 0.185 0.20 0.19 0.205 0.19 0.19 -
P/RPS 0.95 1.38 1.63 1.62 1.61 1.89 1.86 -36.13%
P/EPS 8.00 10.53 10.70 11.82 9.44 9.10 8.79 -6.09%
EY 12.51 9.50 9.35 8.46 10.60 10.98 11.37 6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.41 0.40 0.43 0.37 0.39 -5.20%

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