Highlights

[M&G] QoQ Quarter Result on 2020-07-31 [#1]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 22-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     13.49%    YoY -     -77.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Revenue 55,289 54,869 50,336 54,842 53,508 16,207 46,526 13.78%
  QoQ % 0.77% 9.01% -8.22% 2.49% 230.15% -65.17% -
  Horiz. % 118.83% 117.93% 108.19% 117.87% 115.01% 34.83% 100.00%
PBT -19,164 -23,779 -13,358 -15,465 -12,924 -31,771 -15,311 18.28%
  QoQ % 19.41% -78.01% 13.62% -19.66% 59.32% -107.50% -
  Horiz. % 125.16% 155.31% 87.24% 101.01% 84.41% 207.50% 100.00%
Tax -2 -253 -542 49 -91 -4 -26 -85.32%
  QoQ % 99.21% 53.32% -1,206.12% 153.85% -2,175.00% 84.62% -
  Horiz. % 7.69% 973.08% 2,084.62% -188.46% 350.00% 15.38% 100.00%
NP -19,166 -24,032 -13,900 -15,416 -13,015 -31,775 -15,337 18.14%
  QoQ % 20.25% -72.89% 9.83% -18.45% 59.04% -107.18% -
  Horiz. % 124.97% 156.69% 90.63% 100.52% 84.86% 207.18% 100.00%
NP to SH -14,973 -17,307 -11,038 -12,149 -8,434 -22,512 -11,114 24.97%
  QoQ % 13.49% -56.79% 9.14% -44.05% 62.54% -102.56% -
  Horiz. % 134.72% 155.72% 99.32% 109.31% 75.89% 202.56% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 74,455 78,901 64,236 70,258 66,523 47,982 61,863 14.86%
  QoQ % -5.63% 22.83% -8.57% 5.61% 38.64% -22.44% -
  Horiz. % 120.35% 127.54% 103.84% 113.57% 107.53% 77.56% 100.00%
Net Worth 26,132 41,840 61,819 72,677 82,884 89,181 114,807 -66.95%
  QoQ % -37.54% -32.32% -14.94% -12.31% -7.06% -22.32% -
  Horiz. % 22.76% 36.44% 53.85% 63.30% 72.19% 77.68% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Net Worth 26,132 41,840 61,819 72,677 82,884 89,181 114,807 -66.95%
  QoQ % -37.54% -32.32% -14.94% -12.31% -7.06% -22.32% -
  Horiz. % 22.76% 36.44% 53.85% 63.30% 72.19% 77.68% 100.00%
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 723,878 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
NP Margin -34.67 % -43.80 % -27.61 % -28.11 % -24.32 % -196.06 % -32.96 % 3.86%
  QoQ % 20.84% -58.64% 1.78% -15.58% 87.60% -494.84% -
  Horiz. % 105.19% 132.89% 83.77% 85.29% 73.79% 594.84% 100.00%
ROE -57.30 % -41.36 % -17.86 % -16.72 % -10.18 % -25.24 % -9.68 % 278.12%
  QoQ % -38.54% -131.58% -6.82% -64.24% 59.67% -160.74% -
  Horiz. % 591.94% 427.27% 184.50% 172.73% 105.17% 260.74% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 7.64 7.58 6.95 7.58 7.39 2.24 6.43 13.76%
  QoQ % 0.79% 9.06% -8.31% 2.57% 229.91% -65.16% -
  Horiz. % 118.82% 117.88% 108.09% 117.88% 114.93% 34.84% 100.00%
EPS -2.07 -2.39 -1.52 -1.68 -1.17 -3.11 -1.54 24.76%
  QoQ % 13.39% -57.24% 9.52% -43.59% 62.38% -101.95% -
  Horiz. % 134.42% 155.19% 98.70% 109.09% 75.97% 201.95% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.0361 0.0578 0.0854 0.1004 0.1145 0.1232 0.1586 -66.95%
  QoQ % -37.54% -32.32% -14.94% -12.31% -7.06% -22.32% -
  Horiz. % 22.76% 36.44% 53.85% 63.30% 72.19% 77.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 7.64 7.58 6.95 7.58 7.39 2.24 6.43 13.76%
  QoQ % 0.79% 9.06% -8.31% 2.57% 229.91% -65.16% -
  Horiz. % 118.82% 117.88% 108.09% 117.88% 114.93% 34.84% 100.00%
EPS -2.07 -2.39 -1.52 -1.68 -1.17 -3.11 -1.54 24.76%
  QoQ % 13.39% -57.24% 9.52% -43.59% 62.38% -101.95% -
  Horiz. % 134.42% 155.19% 98.70% 109.09% 75.97% 201.95% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.0361 0.0578 0.0854 0.1004 0.1145 0.1232 0.1586 -66.95%
  QoQ % -37.54% -32.32% -14.94% -12.31% -7.06% -22.32% -
  Horiz. % 22.76% 36.44% 53.85% 63.30% 72.19% 77.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 -
Price 0.0650 0.0600 0.0750 0.0700 0.0800 0.0850 0.0950 -
P/RPS 0.85 0.79 1.08 0.92 1.08 3.80 1.48 -33.95%
  QoQ % 7.59% -26.85% 17.39% -14.81% -71.58% 156.76% -
  Horiz. % 57.43% 53.38% 72.97% 62.16% 72.97% 256.76% 100.00%
P/EPS -3.14 -2.51 -4.92 -4.17 -6.87 -2.73 -6.19 -39.81%
  QoQ % -25.10% 48.98% -17.99% 39.30% -151.65% 55.90% -
  Horiz. % 50.73% 40.55% 79.48% 67.37% 110.99% 44.10% 100.00%
EY -31.82 -39.85 -20.33 -23.98 -14.56 -36.59 -16.16 65.99%
  QoQ % 20.15% -96.02% 15.22% -64.70% 60.21% -126.42% -
  Horiz. % 196.91% 246.60% 125.80% 148.39% 90.10% 226.42% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.80 1.04 0.88 0.70 0.70 0.69 0.60 127.44%
  QoQ % 73.08% 18.18% 25.71% 0.00% 1.45% 15.00% -
  Horiz. % 300.00% 173.33% 146.67% 116.67% 116.67% 115.00% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 22/09/20 30/07/20 26/03/20 31/12/19 20/09/19 26/06/19 27/05/19 -
Price 0.0700 0.0650 0.0550 0.0750 0.0700 0.0850 0.0850 -
P/RPS 0.92 0.86 0.79 0.99 0.95 3.80 1.32 -23.66%
  QoQ % 6.98% 8.86% -20.20% 4.21% -75.00% 187.88% -
  Horiz. % 69.70% 65.15% 59.85% 75.00% 71.97% 287.88% 100.00%
P/EPS -3.38 -2.72 -3.61 -4.47 -6.01 -2.73 -5.54 -30.90%
  QoQ % -24.26% 24.65% 19.24% 25.62% -120.15% 50.72% -
  Horiz. % 61.01% 49.10% 65.16% 80.69% 108.48% 49.28% 100.00%
EY -29.55 -36.78 -27.72 -22.38 -16.64 -36.59 -18.06 44.52%
  QoQ % 19.66% -32.68% -23.86% -34.50% 54.52% -102.60% -
  Horiz. % 163.62% 203.65% 153.49% 123.92% 92.14% 202.60% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.94 1.12 0.64 0.75 0.61 0.69 0.54 160.27%
  QoQ % 73.21% 75.00% -14.67% 22.95% -11.59% 27.78% -
  Horiz. % 359.26% 207.41% 118.52% 138.89% 112.96% 127.78% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

339  418  603  1071 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.26+0.035 
 MAHSING 1.36+0.12 
 KTB 0.165+0.05 
 LUSTER-WA 0.165+0.035 
 XOX 0.1250.00 
 AT 0.095-0.005 
 MLAB 0.0350.00 
 PHB 0.03+0.01 
 SALCON-WB 0.15+0.02 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS