Highlights

[M&G] QoQ Quarter Result on 2016-09-30 [#3]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     1.75%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 37,815 30,701 77,934 35,835 41,231 46,889 58,796 -25.51%
  QoQ % 23.17% -60.61% 117.48% -13.09% -12.07% -20.25% -
  Horiz. % 64.32% 52.22% 132.55% 60.95% 70.13% 79.75% 100.00%
PBT -78,257 -34,132 -65,036 -29,402 -20,634 -7,294 -8,800 329.81%
  QoQ % -129.28% 47.52% -121.20% -42.49% -182.89% 17.11% -
  Horiz. % 889.28% 387.86% 739.05% 334.11% 234.48% 82.89% 100.00%
Tax 394,742 9,513 17,490 5,294 -810 -2,979 -392 -
  QoQ % 4,049.50% -45.61% 230.37% 753.58% 72.81% -659.95% -
  Horiz. % -100,699.48% -2,426.79% -4,461.73% -1,350.51% 206.63% 759.95% 100.00%
NP 316,485 -24,619 -47,546 -24,108 -21,444 -10,273 -9,192 -
  QoQ % 1,385.53% 48.22% -97.22% -12.42% -108.74% -11.76% -
  Horiz. % -3,443.05% 267.83% 517.25% 262.27% 233.29% 111.76% 100.00%
NP to SH 337,231 -16,066 -33,126 -16,632 -16,928 -7,697 -3,317 -
  QoQ % 2,199.04% 51.50% -99.17% 1.75% -119.93% -132.05% -
  Horiz. % -10,166.75% 484.35% 998.67% 501.42% 510.34% 232.05% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost -278,670 55,320 125,480 59,943 62,675 57,162 67,988 -
  QoQ % -603.74% -55.91% 109.33% -4.36% 9.64% -15.92% -
  Horiz. % -409.88% 81.37% 184.56% 88.17% 92.19% 84.08% 100.00%
Net Worth 434,955 98,220 112,291 147,372 162,396 178,640 18,961,171 -91.95%
  QoQ % 342.84% -12.53% -23.80% -9.25% -9.09% -99.06% -
  Horiz. % 2.29% 0.52% 0.59% 0.78% 0.86% 0.94% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,052 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.31 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 434,955 98,220 112,291 147,372 162,396 178,640 18,961,171 -91.95%
  QoQ % 342.84% -12.53% -23.80% -9.25% -9.09% -99.06% -
  Horiz. % 2.29% 0.52% 0.59% 0.78% 0.86% 0.94% 100.00%
NOSH 701,541 701,572 701,822 701,772 702,406 699,727 705,744 -0.40%
  QoQ % -0.00% -0.04% 0.01% -0.09% 0.38% -0.85% -
  Horiz. % 99.40% 99.41% 99.44% 99.44% 99.53% 99.15% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 836.93 % -80.19 % -61.01 % -67.28 % -52.01 % -21.91 % -15.63 % -
  QoQ % 1,143.68% -31.44% 9.32% -29.36% -137.38% -40.18% -
  Horiz. % -5,354.64% 513.05% 390.34% 430.45% 332.76% 140.18% 100.00%
ROE 77.53 % -16.36 % -29.50 % -11.29 % -10.42 % -4.31 % -0.02 % -
  QoQ % 573.90% 44.54% -161.29% -8.35% -141.76% -21,450.00% -
  Horiz. % -387,650.00% 81,800.01% 147,500.00% 56,450.00% 52,100.00% 21,550.00% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.39 4.38 11.10 5.11 5.87 6.70 8.33 -25.21%
  QoQ % 23.06% -60.54% 117.22% -12.95% -12.39% -19.57% -
  Horiz. % 64.71% 52.58% 133.25% 61.34% 70.47% 80.43% 100.00%
EPS 48.07 -2.29 -4.72 -2.37 -2.41 -1.10 -0.47 -
  QoQ % 2,199.13% 51.48% -99.16% 1.66% -119.09% -134.04% -
  Horiz. % -10,227.66% 487.23% 1,004.26% 504.26% 512.77% 234.04% 100.00%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.6200 0.1400 0.1600 0.2100 0.2312 0.2553 26.8669 -91.91%
  QoQ % 342.86% -12.50% -23.81% -9.17% -9.44% -99.05% -
  Horiz. % 2.31% 0.52% 0.60% 0.78% 0.86% 0.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.22 4.24 10.77 4.95 5.70 6.48 8.12 -25.53%
  QoQ % 23.11% -60.63% 117.58% -13.16% -12.04% -20.20% -
  Horiz. % 64.29% 52.22% 132.64% 60.96% 70.20% 79.80% 100.00%
EPS 46.59 -2.22 -4.58 -2.30 -2.34 -1.06 -0.46 -
  QoQ % 2,198.65% 51.53% -99.13% 1.71% -120.75% -130.43% -
  Horiz. % -10,128.26% 482.61% 995.65% 500.00% 508.70% 230.43% 100.00%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.6009 0.1357 0.1551 0.2036 0.2243 0.2468 26.1939 -91.94%
  QoQ % 342.82% -12.51% -23.82% -9.23% -9.12% -99.06% -
  Horiz. % 2.29% 0.52% 0.59% 0.78% 0.86% 0.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.4700 0.4750 0.3400 0.3550 0.3750 0.3900 0.3850 -
P/RPS 8.72 10.85 3.06 6.95 6.39 5.82 0.00 -
  QoQ % -19.63% 254.58% -55.97% 8.76% 9.79% 0.00% -
  Horiz. % 149.83% 186.43% 52.58% 119.42% 109.79% 100.00% -
P/EPS 0.98 -20.74 -7.20 -14.98 -15.56 -35.45 0.00 -
  QoQ % 104.73% -188.06% 51.94% 3.73% 56.11% 0.00% -
  Horiz. % -2.76% 58.50% 20.31% 42.26% 43.89% 100.00% -
EY 102.28 -4.82 -13.88 -6.68 -6.43 -2.82 0.00 -
  QoQ % 2,221.99% 65.27% -107.78% -3.89% -128.01% 0.00% -
  Horiz. % -3,626.95% 170.92% 492.20% 236.88% 228.01% 100.00% -
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.76 3.39 2.13 1.69 1.62 1.53 0.01 1,698.96%
  QoQ % -77.58% 59.15% 26.04% 4.32% 5.88% 15,200.00% -
  Horiz. % 7,600.00% 33,900.00% 21,300.00% 16,900.00% 16,200.00% 15,300.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 28/02/17 23/11/16 30/08/16 30/05/16 26/02/16 -
Price 0.2700 0.4850 0.4400 0.3550 0.3900 0.4000 0.4250 -
P/RPS 5.01 11.08 3.96 6.95 6.64 5.97 0.00 -
  QoQ % -54.78% 179.80% -43.02% 4.67% 11.22% 0.00% -
  Horiz. % 83.92% 185.59% 66.33% 116.42% 111.22% 100.00% -
P/EPS 0.56 -21.18 -9.32 -14.98 -16.18 -36.36 0.00 -
  QoQ % 102.64% -127.25% 37.78% 7.42% 55.50% 0.00% -
  Horiz. % -1.54% 58.25% 25.63% 41.20% 44.50% 100.00% -
EY 178.04 -4.72 -10.73 -6.68 -6.18 -2.75 0.00 -
  QoQ % 3,872.03% 56.01% -60.63% -8.09% -124.73% 0.00% -
  Horiz. % -6,474.18% 171.64% 390.18% 242.91% 224.73% 100.00% -
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.44 3.46 2.75 1.69 1.69 1.57 0.02 686.62%
  QoQ % -87.28% 25.82% 62.72% 0.00% 7.64% 7,750.00% -
  Horiz. % 2,200.00% 17,300.00% 13,750.00% 8,450.00% 8,450.00% 7,850.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS