[M&G] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -11.25%
YoY- -841.01%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 152,061 191,365 182,285 185,701 235,749 216,611 278,515 -33.12%
PBT -367,801 -201,527 -206,827 -149,204 -125,153 -68,917 -39,817 338.46%
Tax 419,923 426,152 427,039 31,487 21,782 3,900 -2,318 -
NP 52,122 224,625 220,212 -117,717 -103,371 -65,017 -42,135 -
-
NP to SH 153,637 274,212 271,407 -82,752 -74,383 -44,574 -29,039 -
-
Tax Rate - - - - - - - -
Total Cost 99,939 -33,260 -37,927 303,418 339,120 281,628 320,650 -53.93%
-
Net Worth 166,492 312,842 434,955 98,220 112,291 147,372 162,396 1.66%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,052 1,052 1,052 - - - - -
Div Payout % 0.68% 0.38% 0.39% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 166,492 312,842 434,955 98,220 112,291 147,372 162,396 1.66%
NOSH 723,878 723,878 701,541 701,572 701,822 701,772 702,406 2.02%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 34.28% 117.38% 120.81% -63.39% -43.85% -30.02% -15.13% -
ROE 92.28% 87.65% 62.40% -84.25% -66.24% -30.25% -17.88% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.01 26.91 25.98 26.47 33.59 30.87 39.65 -34.44%
EPS 21.22 38.57 38.69 -11.80 -10.60 -6.35 -4.13 -
DPS 0.15 0.15 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.44 0.62 0.14 0.16 0.21 0.2312 -0.34%
Adjusted Per Share Value based on latest NOSH - 701,572
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.84 8.61 8.20 8.35 10.60 9.74 12.52 -33.09%
EPS 6.91 12.33 12.20 -3.72 -3.34 -2.00 -1.31 -
DPS 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.1407 0.1956 0.0442 0.0505 0.0663 0.073 1.72%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.19 0.235 0.47 0.475 0.34 0.355 0.375 -
P/RPS 0.90 0.87 1.81 1.79 1.01 1.15 0.95 -3.53%
P/EPS 0.90 0.61 1.21 -4.03 -3.21 -5.59 -9.07 -
EY 111.71 164.11 82.31 -24.83 -31.17 -17.89 -11.02 -
DY 0.77 0.64 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.53 0.76 3.39 2.13 1.69 1.62 -35.89%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 23/05/17 28/02/17 23/11/16 30/08/16 -
Price 0.17 0.215 0.27 0.485 0.44 0.355 0.39 -
P/RPS 0.81 0.80 1.04 1.83 1.31 1.15 0.98 -11.89%
P/EPS 0.80 0.56 0.70 -4.11 -4.15 -5.59 -9.43 -
EY 124.85 179.38 143.29 -24.32 -24.09 -17.89 -10.60 -
DY 0.86 0.70 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.49 0.44 3.46 2.75 1.69 1.69 -42.25%

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