[MAG] QoQ 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- 32.63%
YoY- -0.51%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
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 140,918 65,789 51,382 46,985 87,142 40,878 43,256 119.91%
PBT 22,469 7,555 8,394 6,601 19,503 9,675 8,890 85.65%
Tax -7,527 -1,057 -1,520 -176 -8,830 -1,456 -326 712.39%
NP 14,942 6,498 6,874 6,425 10,673 8,219 8,564 44.97%
-
NP to SH 14,943 6,498 8,523 6,426 10,678 8,223 8,567 44.95%
-
Tax Rate 33.50% 13.99% 18.11% 2.67% 45.28% 15.05% 3.67% -
Total Cost 125,976 59,291 44,508 40,560 76,469 32,659 34,692 136.43%
-
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 10.60% 9.88% 13.38% 13.67% 12.25% 20.11% 19.80% -
ROE 1.83% 0.81% 1.09% 0.85% 1.40% 1.06% 1.21% -
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 8.48 4.04 3.21 2.94 5.49 2.69 3.00 100.04%
EPS 0.90 0.40 0.53 0.40 0.67 0.54 0.59 32.54%
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 7.52 3.51 2.74 2.51 4.65 2.18 2.31 119.81%
EPS 0.80 0.35 0.46 0.34 0.57 0.44 0.46 44.66%
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 2.12 4.70 5.91 6.64 3.92 6.70 6.17 -50.97%
P/EPS 20.03 47.58 35.66 48.53 31.97 33.31 31.17 -25.55%
EY 4.99 2.10 2.80 2.06 3.13 3.00 3.21 34.22%
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 2.06 4.58 6.23 6.47 3.74 7.07 6.34 -52.76%
P/EPS 19.47 46.33 37.53 47.28 30.49 35.16 32.01 -28.23%
EY 5.14 2.16 2.66 2.11 3.28 2.84 3.12 39.53%
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