T-O (am): 0.195 (08:59:00)
Last updated: 10:45
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 87.14 | 19.50 | 10.68 | 12.2% | 0.00 | 0.67 | 113.2% | 44.0% | 29.9% | 546.2% | ||||||||
30 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 40.88 | 9.68 | 8.22 | 20.1% | 0.00 | 0.54 | 5.5% | 3.2% | 4.0% | 10.8% | ||||||||
28 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 43.26 | 8.89 | 8.57 | 19.8% | 0.00 | 0.59 | 42.5% | 195.9% | 21.9% | 28.1% | ||||||||
30 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 30.36 | 7.75 | 7.03 | 23.1% | 0.00 | 0.49 | 49.8% | 67.9% | 393.6% | 21.0% | ||||||||
30 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 60.49 | 1.72 | -2.39 | -4.0% | 0.00 | -0.17 | 43.2% | 136.4% | 132.3% | 29.8% | ||||||||
26 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 42.25 | 11.60 | 7.42 | 17.6% | 0.00 | 0.52 | 189.1% | 690.0% | 10.9% | 74.1% | ||||||||
24 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 14.62 | 7.17 | 6.69 | 45.8% | 0.00 | 0.48 | 19.2% | 23.2% | 15.2% | 227.7% | ||||||||
30 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 18.08 | 4.89 | 5.81 | 32.1% | 0.00 | 0.45 | 29.3% | 19.5% | 270.4% | 14.4% | ||||||||
30 Sep 21 | 30 Jun 21 | Other | 30 Jun 21 | 25.58 | -2.15 | -3.41 | -13.3% | 0.00 | -0.45 | 378.4% | 80.0% | 180.0% | 320.7% | ||||||||
15 Jun 21 | 31 Mar 21 | Other | 30 Jun 21 | 5.35 | 4.26 | 4.26 | 79.7% | 0.00 | 0.58 | 71.9% | 139.1% | 108.8% | 1544.4% | ||||||||
23 Feb 21 | 31 Dec 20 | Other | 30 Jun 21 | 19.03 | 2.04 | 2.04 | 10.7% | 0.00 | 0.30 | 25.8% | 75.7% | 59.8% | 102.1% | ||||||||
27 Nov 20 | 30 Sep 20 | Other | 30 Jun 21 | 15.13 | 5.05 | 5.07 | 33.5% | 0.00 | 0.77 | 6.4% | 81.3% | 228.6% | 188.6% | ||||||||
27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 14.22 | 1.59 | 1.54 | 10.9% | 0.00 | 0.25 | 535.5% | 91.8% | 623.4% | 161.3% | ||||||||
30 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 2.24 | -0.34 | -0.29 | -13.2% | 0.00 | -0.05 | 97.1% | 99.2% | 99.7% | 108.5% | ||||||||
28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 78.20 | -97.42 | -96.64 | -123.6% | 0.00 | -16.71 | 3.6% | 71.5% | 1587.8% | 944.5% | ||||||||
29 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 81.13 | -6.63 | -5.73 | -7.1% | 0.00 | -1.55 | 52.9% | 586.7% | 127.2% | 24.1% | ||||||||
30 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 172.27 | -1.81 | -2.52 | -1.5% | 0.00 | -0.10 | 35.8% | 1044.0% | 172.6% | 72.6% | ||||||||
31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 268.46 | 4.28 | 3.47 | 1.3% | 0.00 | 0.14 | 2.1% | 1829.4% | 137.5% | 14.1% | ||||||||
28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 274.21 | -11.50 | -9.25 | -3.4% | 0.00 | -0.36 | 2221.1% | 535.6% | 22.7% | 43.7% | ||||||||
29 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 11.81 | -7.90 | -7.54 | -63.8% | 0.00 | -0.29 | 21.5% | 63.4% | 17.9% | 23.1% | ||||||||
30 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 15.06 | -9.46 | -9.19 | -61.0% | 0.00 | -0.38 | 8.2% | 80.8% | 402.0% | 6306.8% | ||||||||
31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 13.91 | 2.88 | 3.04 | 21.9% | 0.00 | 0.12 | 67.8% | 93.2% | 118.5% | 80.7% | ||||||||
28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 43.15 | -4.62 | -16.43 | -38.1% | 0.00 | -0.70 | 33.5% | 86.0% | 168.1% | 208.3% | ||||||||
30 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 32.31 | -9.63 | -6.13 | -19.0% | 0.00 | -0.26 | 58.7% | 54.6% | 4239.9% | 220.1% | ||||||||
28 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 78.22 | 0.11 | 0.15 | 0.2% | 0.00 | 0.01 | 61.6% | 73.5% | 99.1% | 99.0% | ||||||||
31 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 203.78 | 23.00 | 15.72 | 7.7% | 0.00 | 0.67 | 34.0% | 119.1% | 3.7% | 448.8% | ||||||||
28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 308.61 | 22.57 | 15.16 | 4.9% | 0.00 | 0.65 | 333.7% | 14.4% | 892.1% | 57.5% | ||||||||
30 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 71.15 | -2.67 | -1.91 | -2.7% | 0.00 | -0.08 | 75.9% | 70.9% | 112.9% | 110.6% | ||||||||
01 Sep 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 295.28 | 23.46 | 14.87 | 5.0% | 0.00 | 0.63 | 217.4% | 23.9% | 429.9% | 64.6% | ||||||||
30 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 93.02 | -4.67 | -4.51 | -4.8% | 0.00 | 0.19 | 65.5% | 61.2% | 146.8% | 145.9% | ||||||||
29 Feb 16 | 31 Dec 15 | Other | 31 Dec 15 | 269.70 | 15.85 | 9.63 | 3.6% | 0.00 | 0.41 | 10.3% | 5.6% | 46.7% | 3.1% | ||||||||
27 Nov 15 | 30 Sep 15 | Other | 31 Dec 15 | 244.55 | 26.20 | 18.05 | 7.4% | 0.00 | 0.77 | 37.0% | 14.8% | 57.0% | 26.9% | ||||||||
26 Aug 15 | 31 Mar 15 | Other | 31 Dec 15 | 388.24 | 60.23 | 41.95 | 10.8% | 0.00 | 1.79 | 62.0% | 91.4% | 327.2% | 344.8% | ||||||||
26 Aug 15 | 30 Jun 15 | Other | 31 Dec 15 | 239.72 | 14.60 | 9.82 | 4.1% | 0.20 | 0.42 | 6.2% | 0.0 | 1.2% | 322.9% | ||||||||
27 Feb 15 | 31/12/14 | Other | 31/12/14 | 255.51 | 16.73 | 9.94 | 3.9% | 0.00 | 0.42 | 19.9% | 0.0 | 30.1% | 5069.5% |
EPS | 2.16 sen |
Trailing PE (Sector Median: 12.3) | 9.0 |
PEG | 0.09 |
Altman Z | 0.6 |
Beaver | 0.043 |
Current Ratio | 3.36 |
Debt-Equity (DE) Ratio | 0.41 |
FCF Yield | -9.62 % |
Revenue QoQ | 113.18 % |
Revenue YoY | 44.05% |
Profit QoQ | 29.86 % |
Profit YoY | 546.22 % |
Profit Margin (Sector Median: 4.8) | 17.11 % |
ROE (ROIC: 4.04) | 4.5 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 12.3) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 4.8) | |
ROE (ROIC: 4.12) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 1 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.48 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 10.68 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 22.01 |
Expected Revenue (M) | 133.24 |
Expected Growth (%) | 19.0 |
MR NG MIN LIN added 233000.0 units announced on 20 Mar 2023 at ~RM0.18
MR NG MIN LIN added 360300.0 units announced on 16 Mar 2023 at ~RM0.18
MR NG MIN LIN added 306700.0 units announced on 15 Mar 2023 at ~RM0.18
MR NG MIN LIN added 600000.0 units announced on 09 Feb 2022 at ~RM0.21
MR NG MIN LIN added 1800000.0 units announced on 07 Feb 2022 at ~RM0.205
MR NG MIN LIN added 9601200.0 units announced on 27 Jan 2022 at ~RM0.205
MR NG MIN LIN added 2500000.0 units announced on 21 Jan 2022 at ~RM0.205
MR NG MIN LIN added 18272000.0 units announced on 22 Dec 2021 at ~RM0.2
MR NG MIN LIN added 1000000.0 units announced on 21 Dec 2021 at ~RM0.2
MR NG MIN LIN added 2350000.0 units announced on 13 Dec 2021 at ~RM0.19
MR NG MIN LIN added 1000000.0 units announced on 10 Dec 2021 at ~RM0.19
MR NG MIN LIN added 850000.0 units announced on 08 Dec 2021 at ~RM0.19
MR NG MIN LIN added 1000000.0 units announced on 02 Dec 2021 at ~RM0.19
MR NG MIN LIN added 390000.0 units announced on 01 Dec 2021 at ~RM0.19
MR NG MIN LIN added 2860000.0 units announced on 23 Nov 2021 at ~RM0.195
MR NG MIN LIN added 1472000.0 units announced on 22 Nov 2021 at ~RM0.195
MR NG MIN LIN added 2982000.0 units announced on 18 Nov 2021 at ~RM0.19
MR NG MIN LIN added 3500000.0 units announced on 17 Nov 2021 at ~RM0.185
MR NG MIN LIN added 1000000.0 units announced on 02 Nov 2021 at ~RM0.2
MR MELVIN LIM CHUN WOEI added 500000.0 units announced on 26 Aug 2021 at ~RM0.16
MR MELVIN LIM CHUN WOEI added 500000.0 units announced on 13 Aug 2021 at ~RM0.165
MR MELVIN LIM CHUN WOEI added 500000.0 units announced on 05 Aug 2021 at ~RM0.18
MR NG MIN LIN added 270728148.0 units announced on 15 Jul 2021 at ~RM0.19
MR NG MIN LIN added 500000.0 units announced on 18 May 2021 at ~RM0.185
MR NG MIN LIN added 400000.0 units announced on 16 Apr 2021 at ~RM0.185
MR NG MIN LIN added 450000.0 units announced on 30 Mar 2021 at ~RM0.195
MR NG MIN LIN added 400000.0 units announced on 26 Mar 2021 at ~RM0.195
Market Cap: 311 M.
Number of Shares: 1599 M.
Adjusted Float: 80.4%.
Stock highly correlated with
HUMEIND (74%)
S&FCAP (73%)
UPA (73%)
MCEMENT (72%)
MAG Holdings Berhad (formerly known as XingHe Holding Berhad) is an investment holding company. The company is engaged in an aquaculture-based food producer group and is one of the main players in the prawn farming business in Malaysia. It is also involved in the trading of ready-to-consume seafood products.
Sectors: Consumer Products, Penny Stocks, Consumer Products & Services, Food & Beverages
Code: 0095
Website: https://magholdings.com.my/
Related Links: Bursa | Annual Report | Announcement
Symbol | Price | Ex.Price | Premium | Expiry |
---|---|---|---|---|
MAG-WC | 0.04 | 0.16 | 2.56% | 08-Nov-2024 |
Updated on 26-Oct-2022
Shareholder | Value (M) |
---|---|
Ng Min Lin | 81.06 |
Megan Mezanin Sdn Bhd | 25.22 |
Sea Sanctuary Sdn Bhd | 13.93 |
Hsu, Ching-Fu | 12.92 |
Pelican Prospect Sdn Bhd | 11.0 |
Ting Seafood and Machinery Sdn Bhd | 10.58 |
Melvin Lim Chun Woe | 6.11 |
Ooi Chieng Sim | 4.87 |
Chiau Haw Choon | 3.91 |
Lee Choon Hooi | 3.91 |
Yi-Lai Marketing Sdn Bhd | 3.55 |
Chang Mei Jung | 3.41 |
Melvin Lim Chun Woei | 3.29 |
Apex Arena Sdn Bhd | 2.96 |
Lagenda Perdana Sdn Bhd | 2.93 |
Advance Opportunities Fund | 2.5 |
Chow Dai Ying | 2.45 |
Chin Tze Kai | 2.45 |