[MAG] YoY TTM Result on 30-Sep-2024 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 11.05%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Revenue 329,044 218,261 147,720 68,040 109,782 569,543 167,592 10.92%
PBT 49,040 44,669 28,231 9,040 -91,111 -24,573 -11,263 -
Tax -10,280 -10,788 -9,495 -353 145 379 -9,885 0.60%
NP 38,760 33,881 18,736 8,687 -90,966 -24,194 -21,148 -
-
NP to SH 40,411 33,894 18,742 8,701 -90,322 -22,506 -19,362 -
-
Tax Rate 20.96% 24.15% 33.63% 3.90% - - - -
Total Cost 290,284 184,380 128,984 59,353 200,748 593,737 188,740 6.83%
-
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 11.78% 15.52% 12.68% 12.77% -82.86% -4.25% -12.62% -
ROE 4.89% 4.51% 2.65% 1.00% -18.38% -4.51% -3.86% -
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 19.53 13.65 10.23 5.23 16.76 22.13 6.71 17.84%
EPS 2.40 2.12 1.30 0.67 -13.79 -0.87 -0.77 -
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 - 1,684,999
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 17.57 11.65 7.89 3.63 5.86 30.41 8.95 10.92%
EPS 2.16 1.81 1.00 0.46 -4.82 -1.20 -1.03 -
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 0.87 1.43 1.71 3.35 1.22 0.14 0.89 -0.34%
P/EPS 7.09 9.20 13.48 26.19 -1.49 -3.43 -7.74 -
EY 14.11 10.87 7.42 3.82 -67.26 -29.15 -12.91 -
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 0.92 1.39 1.86 3.73 1.28 0.11 0.75 3.18%
P/EPS 7.51 8.96 14.63 29.18 -1.56 -2.86 -6.45 -
EY 13.32 11.15 6.83 3.43 -64.13 -34.98 -15.50 -
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