[MAG] YoY Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 6.25%
YoY- 145.38%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Revenue 218,874 152,660 99,928 47,964 54,381 419,086 612,602 -12.81%
PBT 30,066 35,085 31,540 10,809 -19,297 17,961 21,502 4.56%
Tax -3,670 -3,341 -4,993 0 -21 -3,932 -8,134 -10.06%
NP 26,396 31,744 26,546 10,809 -19,318 14,029 13,368 9.49%
-
NP to SH 28,596 31,753 26,552 10,820 -18,244 12,985 11,261 13.22%
-
Tax Rate 12.21% 9.52% 15.83% 0.00% - 21.89% 37.83% -
Total Cost 192,478 120,916 73,381 37,154 73,699 405,057 599,234 -14.04%
-
Net Worth 797,305 776,024 783,469 526,878 504,405 549,548 50,962,451 -42.53%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 797,305 776,024 783,469 526,878 504,405 549,548 50,962,451 -42.53%
NOSH 1,651,160 1,587,655 1,428,323 751,774 2,573,500 2,348,500 2,348,500 -4.58%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 12.06% 20.79% 26.57% 22.54% -35.52% 3.35% 2.18% -
ROE 3.59% 4.09% 3.39% 2.05% -3.62% 2.36% 0.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 13.45 10.03 7.02 6.55 2.11 17.84 26.08 -8.44%
EPS 1.77 2.16 1.93 1.64 -0.72 0.55 0.48 18.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.55 0.72 0.196 0.234 21.70 -39.65%
Adjusted Per Share Value based on latest NOSH - 1,428,323
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.69 8.15 5.34 2.56 2.90 22.38 32.71 -12.81%
EPS 1.53 1.70 1.42 0.58 -0.97 0.69 0.60 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4257 0.4144 0.4183 0.2813 0.2693 0.2934 27.2111 -42.53%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 -
Price 0.19 0.18 0.20 0.20 0.04 0.05 0.035 -
P/RPS 1.41 1.79 2.85 3.05 1.89 0.28 0.13 37.39%
P/EPS 10.81 8.63 10.73 13.53 -5.64 9.04 7.30 5.37%
EY 9.25 11.59 9.32 7.39 -17.72 11.06 13.70 -5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.36 0.28 0.20 0.21 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 30/05/24 30/05/23 26/05/22 15/06/21 29/11/18 30/11/17 30/11/16 -
Price 0.185 0.19 0.19 0.195 0.04 0.05 0.03 -
P/RPS 1.38 1.89 2.71 2.98 1.89 0.28 0.12 38.46%
P/EPS 10.53 9.10 10.19 13.19 -5.64 9.04 6.26 7.17%
EY 9.50 10.98 9.81 7.58 -17.72 11.06 15.98 -6.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.35 0.27 0.20 0.21 0.00 -

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