[M&G] QoQ Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
14-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 134.35%
YoY- -88.31%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 219,101 212,834 195,252 206,676 132,374 135,506 126,560 44.32%
PBT 37,256 36,034 33,500 42,013 18,145 18,410 18,480 59.79%
Tax -13,957 -13,560 -10,108 -11,379 -4,989 -5,280 -5,252 92.20%
NP 23,298 22,474 23,392 30,634 13,156 13,130 13,228 45.99%
-
NP to SH 9,466 8,892 14,052 20,826 8,886 8,708 8,752 5.38%
-
Tax Rate 37.46% 37.63% 30.17% 27.08% 27.50% 28.68% 28.42% -
Total Cost 195,802 190,360 171,860 176,042 119,218 122,376 113,332 44.12%
-
Net Worth 98,076 87,941 62,557 1,807,685 109,909 118,683 0 -
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 98,076 87,941 62,557 1,807,685 109,909 118,683 0 -
NOSH 322,727 296,400 218,198 179,973 180,179 179,823 179,960 47.76%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.63% 10.56% 11.98% 14.82% 9.94% 9.69% 10.45% -
ROE 9.65% 10.11% 22.46% 1.15% 8.09% 7.34% 0.00% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 67.89 71.81 89.48 114.84 73.47 75.36 70.33 -2.33%
EPS 2.93 3.00 6.44 11.57 4.93 4.84 4.88 -28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 0.2967 0.2867 10.0442 0.61 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 179,973
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 9.85 9.57 8.78 9.29 5.95 6.09 5.69 44.31%
EPS 0.43 0.40 0.63 0.94 0.40 0.39 0.39 6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 0.0395 0.0281 0.8129 0.0494 0.0534 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.39 0.38 0.47 0.21 0.24 0.20 0.20 -
P/RPS 0.57 0.53 0.53 0.18 0.33 0.27 0.28 60.83%
P/EPS 13.30 12.67 7.30 1.81 4.87 4.13 4.11 119.25%
EY 7.52 7.89 13.70 55.10 20.55 24.21 24.32 -54.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.28 1.64 0.02 0.39 0.30 0.00 -
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 23/03/10 08/12/09 14/09/09 24/06/09 25/03/09 21/11/08 -
Price 0.35 0.39 0.36 0.19 0.28 0.22 0.21 -
P/RPS 0.52 0.54 0.40 0.17 0.38 0.29 0.30 44.44%
P/EPS 11.93 13.00 5.59 1.64 5.68 4.54 4.32 97.20%
EY 8.38 7.69 17.89 60.90 17.61 22.01 23.16 -49.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.26 0.02 0.46 0.33 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment