Highlights

[M&G] YoY Quarter Result on 2015-06-30 [#2]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
Revenue 40,422 37,815 41,231 0 103,548 84,954 99,096 -15.26%
  YoY % 6.89% -8.29% 0.00% 0.00% 21.89% -14.27% -
  Horiz. % 40.79% 38.16% 41.61% 0.00% 104.49% 85.73% 100.00%
PBT -16,348 -78,257 -20,634 0 -1,318 -3,030 7,926 -
  YoY % 79.11% -279.26% 0.00% 0.00% 56.50% -138.23% -
  Horiz. % -206.26% -987.35% -260.33% 0.00% -16.63% -38.23% 100.00%
Tax -82 394,742 -810 0 -1,045 -579 -1,591 -42.18%
  YoY % -100.02% 48,833.58% 0.00% 0.00% -80.48% 63.61% -
  Horiz. % 5.15% -24,810.94% 50.91% -0.00% 65.68% 36.39% 100.00%
NP -16,430 316,485 -21,444 0 -2,363 -3,609 6,335 -
  YoY % -105.19% 1,575.87% 0.00% 0.00% 34.52% -156.97% -
  Horiz. % -259.35% 4,995.82% -338.50% 0.00% -37.30% -56.97% 100.00%
NP to SH -11,116 337,231 -16,928 0 -4,712 -7,259 1,970 -
  YoY % -103.30% 2,092.15% 0.00% 0.00% 35.09% -468.48% -
  Horiz. % -564.26% 17,118.32% -859.29% 0.00% -239.19% -368.48% 100.00%
Tax Rate - % - % - % - % - % - % 20.07 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 56,852 -278,670 62,675 0 105,911 88,563 92,761 -8.65%
  YoY % 120.40% -544.63% 0.00% 0.00% 19.59% -4.53% -
  Horiz. % 61.29% -300.42% 67.57% 0.00% 114.18% 95.47% 100.00%
Net Worth 136,957 434,955 162,396 - 179,124 0 20,827,535 -60.47%
  YoY % -68.51% 167.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.66% 2.09% 0.78% 0.00% 0.86% 0.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
Div - 1,052 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.31 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 136,957 434,955 162,396 - 179,124 0 20,827,535 -60.47%
  YoY % -68.51% 167.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.66% 2.09% 0.78% 0.00% 0.86% 0.00% 100.00%
NOSH 723,878 701,541 702,406 701,522 682,898 472,307 386,274 12.30%
  YoY % 3.18% -0.12% 0.13% 2.73% 44.59% 22.27% -
  Horiz. % 187.40% 181.62% 181.84% 181.61% 176.79% 122.27% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -40.65 % 836.93 % -52.01 % - % -2.28 % -4.25 % 6.39 % -
  YoY % -104.86% 1,709.17% 0.00% 0.00% 46.35% -166.51% -
  Horiz. % -636.15% 13,097.50% -813.93% 0.00% -35.68% -66.51% 100.00%
ROE -8.12 % 77.53 % -10.42 % - % -2.63 % - % 0.01 % -
  YoY % -110.47% 844.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -81,200.00% 775,300.00% -104,200.00% 0.00% -26,300.00% 0.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
RPS 5.58 5.39 5.87 - 15.16 17.99 25.65 -24.55%
  YoY % 3.53% -8.18% 0.00% 0.00% -15.73% -29.86% -
  Horiz. % 21.75% 21.01% 22.88% 0.00% 59.10% 70.14% 100.00%
EPS -1.54 48.07 -2.41 0.00 -0.69 -1.55 0.51 -
  YoY % -103.20% 2,094.61% 0.00% 0.00% 55.48% -403.92% -
  Horiz. % -301.96% 9,425.49% -472.55% 0.00% -135.29% -303.92% 100.00%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1892 0.6200 0.2312 - 0.2623 0.0000 53.9190 -64.80%
  YoY % -69.48% 168.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.35% 1.15% 0.43% 0.00% 0.49% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
RPS 5.58 5.22 5.70 - 14.30 11.74 13.69 -15.28%
  YoY % 6.90% -8.42% 0.00% 0.00% 21.81% -14.24% -
  Horiz. % 40.76% 38.13% 41.64% 0.00% 104.46% 85.76% 100.00%
EPS -1.54 46.59 -2.34 0.00 -0.65 -1.00 0.27 -
  YoY % -103.31% 2,091.03% 0.00% 0.00% 35.00% -470.37% -
  Horiz. % -570.37% 17,255.55% -866.67% 0.00% -240.74% -370.37% 100.00%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1892 0.6009 0.2243 - 0.2475 0.0000 28.7721 -60.47%
  YoY % -68.51% 167.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.66% 2.09% 0.78% 0.00% 0.86% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/01/15 30/01/14 31/01/13 -
Price 0.1000 0.4700 0.3750 0.4850 0.5250 0.7200 0.3700 -
P/RPS 1.79 8.72 6.39 0.00 3.46 4.00 1.44 4.10%
  YoY % -79.47% 36.46% 0.00% 0.00% -13.50% 177.78% -
  Horiz. % 124.31% 605.56% 443.75% 0.00% 240.28% 277.78% 100.00%
P/EPS -6.51 0.98 -15.56 0.00 -76.09 -46.85 72.55 -
  YoY % -764.29% 106.30% 0.00% 0.00% -62.41% -164.58% -
  Horiz. % -8.97% 1.35% -21.45% 0.00% -104.88% -64.58% 100.00%
EY -15.36 102.28 -6.43 0.00 -1.31 -2.13 1.38 -
  YoY % -115.02% 1,690.67% 0.00% 0.00% 38.50% -254.35% -
  Horiz. % -1,113.04% 7,411.59% -465.94% 0.00% -94.93% -154.35% 100.00%
DY 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.53 0.76 1.62 0.00 2.00 0.00 0.01 108.21%
  YoY % -30.26% -53.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,300.00% 7,600.00% 16,200.00% 0.00% 20,000.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
Date 23/08/18 29/08/17 30/08/16 - 27/03/15 25/03/14 27/03/13 -
Price 0.1150 0.2700 0.3900 0.0000 0.4950 0.6550 0.3800 -
P/RPS 2.06 5.01 6.64 0.00 3.26 3.64 1.48 6.30%
  YoY % -58.88% -24.55% 0.00% 0.00% -10.44% 145.95% -
  Horiz. % 139.19% 338.51% 448.65% 0.00% 220.27% 245.95% 100.00%
P/EPS -7.49 0.56 -16.18 0.00 -71.74 -42.62 74.51 -
  YoY % -1,437.50% 103.46% 0.00% 0.00% -68.32% -157.20% -
  Horiz. % -10.05% 0.75% -21.72% 0.00% -96.28% -57.20% 100.00%
EY -13.35 178.04 -6.18 0.00 -1.39 -2.35 1.34 -
  YoY % -107.50% 2,980.91% 0.00% 0.00% 40.85% -275.37% -
  Horiz. % -996.27% 13,286.57% -461.19% 0.00% -103.73% -175.37% 100.00%
DY 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.61 0.44 1.69 0.00 1.89 0.00 0.01 113.69%
  YoY % 38.64% -73.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,100.00% 4,400.00% 16,900.00% 0.00% 18,900.00% 0.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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