Highlights

[M&G] YoY 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?  YoY % Horiz. %

Quarter Result
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Revenue 0 43,846 44,915 35,835 0 115,586 87,700 -
  YoY % 0.00% -2.38% 25.34% 0.00% 0.00% 31.80% -
  Horiz. % 0.00% 50.00% 51.21% 40.86% 0.00% 131.80% 100.00%
PBT 0 -16,844 -24,102 -29,402 0 -18,109 894 -
  YoY % 0.00% 30.11% 18.03% 0.00% 0.00% -2,125.62% -
  Horiz. % 0.00% -1,884.12% -2,695.97% -3,288.81% 0.00% -2,025.62% 100.00%
Tax 0 -111 4,407 5,294 0 -275 -1,085 -
  YoY % 0.00% -102.52% -16.75% 0.00% 0.00% 74.65% -
  Horiz. % -0.00% 10.23% -406.18% -487.93% -0.00% 25.35% 100.00%
NP 0 -16,955 -19,695 -24,108 0 -18,384 -191 -
  YoY % 0.00% 13.91% 18.31% 0.00% 0.00% -9,525.13% -
  Horiz. % -0.00% 8,876.96% 10,311.52% 12,621.99% -0.00% 9,625.13% 100.00%
NP to SH 0 -11,474 -13,827 -16,632 0 -20,274 -2,946 -
  YoY % 0.00% 17.02% 16.87% 0.00% 0.00% -588.19% -
  Horiz. % -0.00% 389.48% 469.35% 564.56% -0.00% 688.19% 100.00%
Tax Rate - % - % - % - % - % - % 121.36 % -
  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 0 60,801 64,610 59,943 0 133,970 87,891 -
  YoY % 0.00% -5.90% 7.79% 0.00% 0.00% 52.43% -
  Horiz. % 0.00% 69.18% 73.51% 68.20% 0.00% 152.43% 100.00%
Net Worth - 128,271 312,842 147,372 - 18,820,444 14,567,232 -
  YoY % 0.00% -59.00% 112.28% 0.00% 0.00% 29.20% -
  Horiz. % 0.00% 0.88% 2.15% 1.01% 0.00% 129.20% 100.00%
Dividend
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 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
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Net Worth - 128,271 312,842 147,372 - 18,820,444 14,567,232 -
  YoY % 0.00% -59.00% 112.28% 0.00% 0.00% 29.20% -
  Horiz. % 0.00% 0.88% 2.15% 1.01% 0.00% 129.20% 100.00%
NOSH 723,878 723,878 711,006 701,772 697,058 701,522 469,910 9.50%
  YoY % 0.00% 1.81% 1.32% 0.68% -0.64% 49.29% -
  Horiz. % 154.05% 154.05% 151.31% 149.34% 148.34% 149.29% 100.00%
Ratio Analysis
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
NP Margin - % -38.67 % -43.85 % -67.28 % - % -15.91 % -0.22 % -
  YoY % 0.00% 11.81% 34.82% 0.00% 0.00% -7,131.82% -
  Horiz. % 0.00% 17,577.27% 19,931.82% 30,581.82% 0.00% 7,231.82% 100.00%
ROE - % -8.95 % -4.42 % -11.29 % - % -0.11 % -0.02 % -
  YoY % 0.00% -102.49% 60.85% 0.00% 0.00% -450.00% -
  Horiz. % 0.00% 44,750.00% 22,100.00% 56,450.00% 0.00% 550.00% 100.00%
Per Share
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
RPS - 6.06 6.32 5.11 - 16.48 18.66 -
  YoY % 0.00% -4.11% 23.68% 0.00% 0.00% -11.68% -
  Horiz. % 0.00% 32.48% 33.87% 27.38% 0.00% 88.32% 100.00%
EPS 0.00 -1.59 -1.94 -2.37 0.00 -2.89 -0.63 -
  YoY % 0.00% 18.04% 18.14% 0.00% 0.00% -358.73% -
  Horiz. % -0.00% 252.38% 307.94% 376.19% -0.00% 458.73% 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 - 0.1772 0.4400 0.2100 - 26.8280 31.0000 -
  YoY % 0.00% -59.73% 109.52% 0.00% 0.00% -13.46% -
  Horiz. % 0.00% 0.57% 1.42% 0.68% 0.00% 86.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
RPS - 6.06 6.20 4.95 - 15.97 12.12 -
  YoY % 0.00% -2.26% 25.25% 0.00% 0.00% 31.77% -
  Horiz. % 0.00% 50.00% 51.16% 40.84% 0.00% 131.77% 100.00%
EPS 0.00 -1.59 -1.91 -2.30 0.00 -2.80 -0.41 -
  YoY % 0.00% 16.75% 16.96% 0.00% 0.00% -582.93% -
  Horiz. % -0.00% 387.80% 465.85% 560.98% -0.00% 682.93% 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 - 0.1772 0.4322 0.2036 - 25.9994 20.1239 -
  YoY % 0.00% -59.00% 112.28% 0.00% 0.00% 29.20% -
  Horiz. % 0.00% 0.88% 2.15% 1.01% 0.00% 129.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Date 31/01/19 28/09/18 29/09/17 30/09/16 30/09/15 30/04/15 30/04/14 -
Price 0.0650 0.1000 0.2350 0.3550 0.4800 0.4950 0.6800 -
P/RPS 0.00 1.65 3.72 6.95 0.00 3.00 3.64 -
  YoY % 0.00% -55.65% -46.47% 0.00% 0.00% -17.58% -
  Horiz. % 0.00% 45.33% 102.20% 190.93% 0.00% 82.42% 100.00%
P/EPS 0.00 -6.31 -12.08 -14.98 0.00 -17.13 -108.47 -
  YoY % 0.00% 47.76% 19.36% 0.00% 0.00% 84.21% -
  Horiz. % -0.00% 5.82% 11.14% 13.81% -0.00% 15.79% 100.00%
EY 0.00 -15.85 -8.28 -6.68 0.00 -5.84 -0.92 -
  YoY % 0.00% -91.43% -23.95% 0.00% 0.00% -534.78% -
  Horiz. % -0.00% 1,722.83% 900.00% 726.09% -0.00% 634.78% 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 0.00 0.56 0.53 1.69 0.00 0.02 0.02 -
  YoY % 0.00% 5.66% -68.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,800.00% 2,650.00% 8,450.00% 0.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Date - 28/11/18 29/11/17 23/11/16 - 29/06/15 20/06/14 -
Price 0.0000 0.0750 0.2150 0.3550 0.0000 0.4850 0.9700 -
P/RPS 0.00 1.24 3.40 6.95 0.00 2.94 5.20 -
  YoY % 0.00% -63.53% -51.08% 0.00% 0.00% -43.46% -
  Horiz. % 0.00% 23.85% 65.38% 133.65% 0.00% 56.54% 100.00%
P/EPS 0.00 -4.73 -11.06 -14.98 0.00 -16.78 -154.72 -
  YoY % 0.00% 57.23% 26.17% 0.00% 0.00% 89.15% -
  Horiz. % -0.00% 3.06% 7.15% 9.68% -0.00% 10.85% 100.00%
EY 0.00 -21.13 -9.05 -6.68 0.00 -5.96 -0.65 -
  YoY % 0.00% -133.48% -35.48% 0.00% 0.00% -816.92% -
  Horiz. % -0.00% 3,250.77% 1,392.31% 1,027.69% -0.00% 916.92% 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 0.00 0.42 0.49 1.69 0.00 0.02 0.03 -
  YoY % 0.00% -14.29% -71.01% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 1,400.00% 1,633.33% 5,633.33% 0.00% 66.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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