[MAG] QoQ TTM 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- -0.13%
YoY- 64.16%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 305,074 251,298 226,387 218,261 201,637 174,989 176,360 44.15%
PBT 45,019 42,053 44,173 44,669 45,817 28,029 29,949 31.25%
Tax -10,280 -11,583 -11,982 -10,788 -11,336 -6,616 -9,337 6.63%
NP 34,739 30,470 32,191 33,881 34,481 21,413 20,612 41.66%
-
NP to SH 36,390 32,125 33,850 33,894 34,495 21,424 20,620 46.08%
-
Tax Rate 22.83% 27.54% 27.13% 24.15% 24.74% 23.60% 31.18% -
Total Cost 270,335 220,828 194,196 184,380 167,156 153,576 155,748 44.47%
-
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% 12.13% 14.22% 15.52% 17.10% 12.24% 11.69% -
ROE 4.47% 4.03% 4.32% 4.51% 4.53% 2.76% 2.92% -
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 15.44 14.15 13.65 12.70 11.50 12.22 31.16%
EPS 2.19 1.97 2.12 2.12 2.17 1.41 1.43 32.89%
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 13.42 12.09 11.65 10.77 9.34 9.42 44.12%
EPS 1.94 1.72 1.81 1.81 1.84 1.14 1.10 46.02%
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 1.23 1.34 1.43 1.69 1.57 1.51 -25.05%
P/EPS 8.22 9.62 8.98 9.20 9.90 12.78 12.95 -26.16%
EY 12.16 10.39 11.14 10.87 10.10 7.82 7.72 35.41%
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 1.20 1.41 1.39 1.61 1.65 1.55 -27.86%
P/EPS 8.00 9.37 9.45 8.96 9.44 13.49 13.30 -28.76%
EY 12.51 10.67 10.58 11.15 10.60 7.41 7.52 40.44%
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