[M&G] QoQ 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- 137.97%
YoY- 146.23%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
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 57,908 57,604 48,813 45,007 31,528 36,113 31,640 49.78%
PBT 11,238 9,611 8,375 8,860 4,062 4,584 4,620 81.16%
Tax -4,083 -4,185 -2,527 -2,288 -1,101 -1,327 -1,313 113.49%
NP 7,155 5,426 5,848 6,572 2,961 3,257 3,307 67.51%
-
NP to SH 3,218 970 3,513 4,688 1,970 2,164 2,188 29.41%
-
Tax Rate 36.33% 43.54% 30.17% 25.82% 27.10% 28.95% 28.42% -
Total Cost 50,753 52,178 42,965 38,435 28,567 32,856 28,333 47.65%
-
Net Worth 113,715 110,691 62,557 102,584 109,909 118,683 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 113,715 110,691 62,557 102,584 109,909 118,683 0 -
NOSH 374,186 373,076 218,198 179,973 180,179 179,823 179,960 63.12%
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 12.36% 9.42% 11.98% 14.60% 9.39% 9.02% 10.45% -
ROE 2.83% 0.88% 5.62% 4.57% 1.79% 1.82% 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 15.48 15.44 22.37 25.01 17.50 20.08 17.58 -8.15%
EPS 0.86 0.26 1.61 2.60 1.09 1.20 1.22 -20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 0.2967 0.2867 0.57 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 7.42 7.38 6.25 5.76 4.04 4.62 4.05 49.89%
EPS 0.41 0.12 0.45 0.60 0.25 0.28 0.28 29.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1418 0.0801 0.1314 0.1408 0.152 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 2.52 2.46 2.10 0.84 1.37 1.00 1.14 69.93%
P/EPS 45.35 146.15 29.19 8.06 21.95 16.62 16.45 96.97%
EY 2.21 0.68 3.43 12.40 4.56 6.02 6.08 -49.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.28 1.64 0.37 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 2.26 2.53 1.61 0.76 1.60 1.10 1.19 53.53%
P/EPS 40.70 150.00 22.36 7.29 25.61 18.28 17.27 77.37%
EY 2.46 0.67 4.47 13.71 3.90 5.47 5.79 -43.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.26 0.33 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