Highlights

[M&G] YoY Quarter Result on 2019-10-31 [#2]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 31-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Oct-2019  [#2]
Profit Trend QoQ -     -44.05%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
Revenue 54,842 0 40,422 37,815 41,231 0 103,548 -12.52%
  YoY % 0.00% 0.00% 6.89% -8.29% 0.00% 0.00% -
  Horiz. % 52.96% 0.00% 39.04% 36.52% 39.82% 0.00% 100.00%
PBT -15,465 0 -16,348 -78,257 -20,634 0 -1,318 67.92%
  YoY % 0.00% 0.00% 79.11% -279.26% 0.00% 0.00% -
  Horiz. % 1,173.37% -0.00% 1,240.36% 5,937.56% 1,565.55% -0.00% 100.00%
Tax 49 0 -82 394,742 -810 0 -1,045 -
  YoY % 0.00% 0.00% -100.02% 48,833.58% 0.00% 0.00% -
  Horiz. % -4.69% -0.00% 7.85% -37,774.35% 77.51% -0.00% 100.00%
NP -15,416 0 -16,430 316,485 -21,444 0 -2,363 48.41%
  YoY % 0.00% 0.00% -105.19% 1,575.87% 0.00% 0.00% -
  Horiz. % 652.39% -0.00% 695.30% -13,393.36% 907.49% -0.00% 100.00%
NP to SH -12,149 0 -11,116 337,231 -16,928 0 -4,712 22.06%
  YoY % 0.00% 0.00% -103.30% 2,092.15% 0.00% 0.00% -
  Horiz. % 257.83% -0.00% 235.91% -7,156.85% 359.25% -0.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 70,258 0 56,852 -278,670 62,675 0 105,911 -8.28%
  YoY % 0.00% 0.00% 120.40% -544.63% 0.00% 0.00% -
  Horiz. % 66.34% 0.00% 53.68% -263.12% 59.18% 0.00% 100.00%
Net Worth 72,677 - 136,957 434,955 162,396 - 179,124 -17.29%
  YoY % 0.00% 0.00% -68.51% 167.84% 0.00% 0.00% -
  Horiz. % 40.57% 0.00% 76.46% 242.82% 90.66% 0.00% 100.00%
Dividend
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
Div - - - 1,052 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.31 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
Net Worth 72,677 - 136,957 434,955 162,396 - 179,124 -17.29%
  YoY % 0.00% 0.00% -68.51% 167.84% 0.00% 0.00% -
  Horiz. % 40.57% 0.00% 76.46% 242.82% 90.66% 0.00% 100.00%
NOSH 723,878 723,878 723,878 701,541 702,406 701,522 682,898 1.23%
  YoY % 0.00% 0.00% 3.18% -0.12% 0.13% 2.73% -
  Horiz. % 106.00% 106.00% 106.00% 102.73% 102.86% 102.73% 100.00%
Ratio Analysis
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
NP Margin -28.11 % - % -40.65 % 836.93 % -52.01 % - % -2.28 % 69.68%
  YoY % 0.00% 0.00% -104.86% 1,709.17% 0.00% 0.00% -
  Horiz. % 1,232.89% 0.00% 1,782.89% -36,707.46% 2,281.14% 0.00% 100.00%
ROE -16.72 % - % -8.12 % 77.53 % -10.42 % - % -2.63 % 47.60%
  YoY % 0.00% 0.00% -110.47% 844.05% 0.00% 0.00% -
  Horiz. % 635.74% 0.00% 308.75% -2,947.91% 396.20% 0.00% 100.00%
Per Share
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
RPS 7.58 - 5.58 5.39 5.87 - 15.16 -13.58%
  YoY % 0.00% 0.00% 3.53% -8.18% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 36.81% 35.55% 38.72% 0.00% 100.00%
EPS -1.68 0.00 -1.54 48.07 -2.41 0.00 -0.69 20.60%
  YoY % 0.00% 0.00% -103.20% 2,094.61% 0.00% 0.00% -
  Horiz. % 243.48% -0.00% 223.19% -6,966.67% 349.28% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1004 - 0.1892 0.6200 0.2312 - 0.2623 -18.30%
  YoY % 0.00% 0.00% -69.48% 168.17% 0.00% 0.00% -
  Horiz. % 38.28% 0.00% 72.13% 236.37% 88.14% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
RPS 7.58 - 5.58 5.22 5.70 - 14.30 -12.51%
  YoY % 0.00% 0.00% 6.90% -8.42% 0.00% 0.00% -
  Horiz. % 53.01% 0.00% 39.02% 36.50% 39.86% 0.00% 100.00%
EPS -1.68 0.00 -1.54 46.59 -2.34 0.00 -0.65 22.13%
  YoY % 0.00% 0.00% -103.31% 2,091.03% 0.00% 0.00% -
  Horiz. % 258.46% -0.00% 236.92% -7,167.69% 360.00% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1004 - 0.1892 0.6009 0.2243 - 0.2475 -17.30%
  YoY % 0.00% 0.00% -68.51% 167.90% 0.00% 0.00% -
  Horiz. % 40.57% 0.00% 76.44% 242.79% 90.63% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
Date 31/10/19 31/10/18 29/06/18 30/06/17 30/06/16 30/06/15 30/01/15 -
Price 0.0700 0.0750 0.1000 0.4700 0.3750 0.4850 0.5250 -
P/RPS 0.92 0.00 1.79 8.72 6.39 0.00 3.46 -24.33%
  YoY % 0.00% 0.00% -79.47% 36.46% 0.00% 0.00% -
  Horiz. % 26.59% 0.00% 51.73% 252.02% 184.68% 0.00% 100.00%
P/EPS -4.17 0.00 -6.51 0.98 -15.56 0.00 -76.09 -45.73%
  YoY % 0.00% 0.00% -764.29% 106.30% 0.00% 0.00% -
  Horiz. % 5.48% -0.00% 8.56% -1.29% 20.45% -0.00% 100.00%
EY -23.98 0.00 -15.36 102.28 -6.43 0.00 -1.31 84.40%
  YoY % 0.00% 0.00% -115.02% 1,690.67% 0.00% 0.00% -
  Horiz. % 1,830.53% -0.00% 1,172.52% -7,807.63% 490.84% -0.00% 100.00%
DY 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.70 0.00 0.53 0.76 1.62 0.00 2.00 -19.83%
  YoY % 0.00% 0.00% -30.26% -53.09% 0.00% 0.00% -
  Horiz. % 35.00% 0.00% 26.50% 38.00% 81.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
Date 31/12/19 - 23/08/18 29/08/17 30/08/16 - 27/03/15 -
Price 0.0750 0.0000 0.1150 0.2700 0.3900 0.0000 0.4950 -
P/RPS 0.99 0.00 2.06 5.01 6.64 0.00 3.26 -22.19%
  YoY % 0.00% 0.00% -58.88% -24.55% 0.00% 0.00% -
  Horiz. % 30.37% 0.00% 63.19% 153.68% 203.68% 0.00% 100.00%
P/EPS -4.47 0.00 -7.49 0.56 -16.18 0.00 -71.74 -44.25%
  YoY % 0.00% 0.00% -1,437.50% 103.46% 0.00% 0.00% -
  Horiz. % 6.23% -0.00% 10.44% -0.78% 22.55% -0.00% 100.00%
EY -22.38 0.00 -13.35 178.04 -6.18 0.00 -1.39 79.49%
  YoY % 0.00% 0.00% -107.50% 2,980.91% 0.00% 0.00% -
  Horiz. % 1,610.07% -0.00% 960.43% -12,808.63% 444.60% -0.00% 100.00%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.75 0.00 0.61 0.44 1.69 0.00 1.89 -17.68%
  YoY % 0.00% 0.00% 38.64% -73.96% 0.00% 0.00% -
  Horiz. % 39.68% 0.00% 32.28% 23.28% 89.42% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers