Highlights

[M&G] YoY Quarter Result on 2015-04-30 [#3]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 29-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 30-Apr-2015  [#3]
Profit Trend QoQ -     - %    YoY -     -588.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 44,915 35,835 0 115,586 87,700 93,823 91,497 -12.30%
  YoY % 25.34% 0.00% 0.00% 31.80% -6.53% 2.54% -
  Horiz. % 49.09% 39.17% 0.00% 126.33% 95.85% 102.54% 100.00%
PBT -24,102 -29,402 0 -18,109 894 4,594 6,382 -
  YoY % 18.03% 0.00% 0.00% -2,125.62% -80.54% -28.02% -
  Horiz. % -377.66% -460.70% 0.00% -283.75% 14.01% 71.98% 100.00%
Tax 4,407 5,294 0 -275 -1,085 -1,702 -272 -
  YoY % -16.75% 0.00% 0.00% 74.65% 36.25% -525.74% -
  Horiz. % -1,620.22% -1,946.32% -0.00% 101.10% 398.90% 625.74% 100.00%
NP -19,695 -24,108 0 -18,384 -191 2,892 6,110 -
  YoY % 18.31% 0.00% 0.00% -9,525.13% -106.60% -52.67% -
  Horiz. % -322.34% -394.57% 0.00% -300.88% -3.13% 47.33% 100.00%
NP to SH -13,827 -16,632 0 -20,274 -2,946 733 2,293 -
  YoY % 16.87% 0.00% 0.00% -588.19% -501.91% -68.03% -
  Horiz. % -603.01% -725.34% 0.00% -884.17% -128.48% 31.97% 100.00%
Tax Rate - % - % - % - % 121.36 % 37.05 % 4.26 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 227.56% 769.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2,848.83% 869.72% 100.00%
Total Cost 64,610 59,943 0 133,970 87,891 90,931 85,387 -5.01%
  YoY % 7.79% 0.00% 0.00% 52.43% -3.34% 6.49% -
  Horiz. % 75.67% 70.20% 0.00% 156.90% 102.93% 106.49% 100.00%
Net Worth 312,842 147,372 - 18,820,444 14,567,232 21,248,854 196,471 8.96%
  YoY % 112.28% 0.00% 0.00% 29.20% -31.44% 10,715.21% -
  Horiz. % 159.23% 75.01% 0.00% 9,579.20% 7,414.41% 10,815.21% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 312,842 147,372 - 18,820,444 14,567,232 21,248,854 196,471 8.96%
  YoY % 112.28% 0.00% 0.00% 29.20% -31.44% 10,715.21% -
  Horiz. % 159.23% 75.01% 0.00% 9,579.20% 7,414.41% 10,815.21% 100.00%
NOSH 711,006 701,772 697,058 701,522 469,910 407,222 382,166 12.13%
  YoY % 1.32% 0.68% -0.64% 49.29% 15.39% 6.56% -
  Horiz. % 186.05% 183.63% 182.40% 183.56% 122.96% 106.56% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -43.85 % -67.28 % - % -15.91 % -0.22 % 3.08 % 6.68 % -
  YoY % 34.82% 0.00% 0.00% -7,131.82% -107.14% -53.89% -
  Horiz. % -656.44% -1,007.19% 0.00% -238.17% -3.29% 46.11% 100.00%
ROE -4.42 % -11.29 % - % -0.11 % -0.02 % 0.00 % 1.17 % -
  YoY % 60.85% 0.00% 0.00% -450.00% 0.00% 0.00% -
  Horiz. % -377.78% -964.96% 0.00% -9.40% -1.71% 0.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 6.32 5.11 - 16.48 18.66 23.04 23.94 -21.78%
  YoY % 23.68% 0.00% 0.00% -11.68% -19.01% -3.76% -
  Horiz. % 26.40% 21.35% 0.00% 68.84% 77.94% 96.24% 100.00%
EPS -1.94 -2.37 0.00 -2.89 -0.63 0.18 0.60 -
  YoY % 18.14% 0.00% 0.00% -358.73% -450.00% -70.00% -
  Horiz. % -323.33% -395.00% 0.00% -481.67% -105.00% 30.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4400 0.2100 - 26.8280 31.0000 52.1800 0.5141 -2.83%
  YoY % 109.52% 0.00% 0.00% -13.46% -40.59% 10,049.78% -
  Horiz. % 85.59% 40.85% 0.00% 5,218.44% 6,029.96% 10,149.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 6.20 4.95 - 15.97 12.12 12.96 12.64 -12.31%
  YoY % 25.25% 0.00% 0.00% 31.77% -6.48% 2.53% -
  Horiz. % 49.05% 39.16% 0.00% 126.34% 95.89% 102.53% 100.00%
EPS -1.91 -2.30 0.00 -2.80 -0.41 0.10 0.32 -
  YoY % 16.96% 0.00% 0.00% -582.93% -510.00% -68.75% -
  Horiz. % -596.88% -718.75% 0.00% -875.00% -128.12% 31.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4322 0.2036 - 25.9994 20.1239 29.3542 0.2714 8.96%
  YoY % 112.28% 0.00% 0.00% 29.20% -31.44% 10,715.84% -
  Horiz. % 159.25% 75.02% 0.00% 9,579.73% 7,414.85% 10,815.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.2350 0.3550 0.4800 0.4950 0.6800 0.3600 0.4000 -
P/RPS 3.72 6.95 0.00 3.00 3.64 1.56 1.67 15.92%
  YoY % -46.47% 0.00% 0.00% -17.58% 133.33% -6.59% -
  Horiz. % 222.75% 416.17% 0.00% 179.64% 217.96% 93.41% 100.00%
P/EPS -12.08 -14.98 0.00 -17.13 -108.47 200.00 66.67 -
  YoY % 19.36% 0.00% 0.00% 84.21% -154.24% 199.99% -
  Horiz. % -18.12% -22.47% 0.00% -25.69% -162.70% 299.99% 100.00%
EY -8.28 -6.68 0.00 -5.84 -0.92 0.50 1.50 -
  YoY % -23.95% 0.00% 0.00% -534.78% -284.00% -66.67% -
  Horiz. % -552.00% -445.33% 0.00% -389.33% -61.33% 33.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 1.69 0.00 0.02 0.02 0.01 0.78 -6.88%
  YoY % -68.64% 0.00% 0.00% 0.00% 100.00% -98.72% -
  Horiz. % 67.95% 216.67% 0.00% 2.56% 2.56% 1.28% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/11/17 23/11/16 - 29/06/15 20/06/14 26/06/13 27/06/12 -
Price 0.2150 0.3550 0.0000 0.4850 0.9700 0.4000 0.3800 -
P/RPS 3.40 6.95 0.00 2.94 5.20 1.74 1.59 15.05%
  YoY % -51.08% 0.00% 0.00% -43.46% 198.85% 9.43% -
  Horiz. % 213.84% 437.11% 0.00% 184.91% 327.04% 109.43% 100.00%
P/EPS -11.06 -14.98 0.00 -16.78 -154.72 222.22 63.33 -
  YoY % 26.17% 0.00% 0.00% 89.15% -169.62% 250.89% -
  Horiz. % -17.46% -23.65% 0.00% -26.50% -244.31% 350.89% 100.00%
EY -9.05 -6.68 0.00 -5.96 -0.65 0.45 1.58 -
  YoY % -35.48% 0.00% 0.00% -816.92% -244.44% -71.52% -
  Horiz. % -572.78% -422.78% 0.00% -377.22% -41.14% 28.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 1.69 0.00 0.02 0.03 0.01 0.74 -7.32%
  YoY % -71.01% 0.00% 0.00% -33.33% 200.00% -98.65% -
  Horiz. % 66.22% 228.38% 0.00% 2.70% 4.05% 1.35% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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