[M&G] YoY Quarter Result on 30-Apr-2022 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 158.16%
YoY- 136.16%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 CAGR
Revenue 83,059 76,064 63,241 41,645 54,869 16,207 58,796 4.23%
PBT 27,783 47,054 8,330 -3,299 -23,779 -31,771 -8,800 -
Tax -14 -505 -320 -6,510 -253 -4 -392 -32.94%
NP 27,769 46,549 8,010 -9,809 -24,032 -31,775 -9,192 -
-
NP to SH 19,463 31,663 3,517 -9,725 -17,307 -22,512 -3,317 -
-
Tax Rate 0.05% 1.07% 3.84% - - - - -
Total Cost 55,290 29,515 55,231 51,454 78,901 47,982 67,988 -2.44%
-
Net Worth 415,865 236,398 84,285 51,757 41,840 89,181 18,961,171 -36.75%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 CAGR
Net Worth 415,865 236,398 84,285 51,757 41,840 89,181 18,961,171 -36.75%
NOSH 2,223,879 2,223,879 723,878 723,878 723,878 723,878 705,744 14.75%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 CAGR
NP Margin 33.43% 61.20% 12.67% -23.55% -43.80% -196.06% -15.63% -
ROE 4.68% 13.39% 4.17% -18.79% -41.36% -25.24% -0.02% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 CAGR
RPS 3.73 3.42 2.84 5.75 7.58 2.24 8.33 -9.18%
EPS 0.88 1.42 0.16 -1.34 -2.39 -3.11 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.187 0.1063 0.0379 0.0715 0.0578 0.1232 26.8669 -44.89%
Adjusted Per Share Value based on latest NOSH - 723,878
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 CAGR
RPS 3.72 3.41 2.83 1.86 2.46 0.73 2.63 4.24%
EPS 0.87 1.42 0.16 -0.44 -0.77 -1.01 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1862 0.1059 0.0377 0.0232 0.0187 0.0399 8.4901 -36.75%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 31/12/15 -
Price 0.285 0.17 0.07 0.14 0.06 0.085 0.385 -
P/RPS 7.63 4.97 2.46 2.43 0.79 3.80 0.00 -
P/EPS 32.56 11.94 44.26 -10.42 -2.51 -2.73 0.00 -
EY 3.07 8.38 2.26 -9.60 -39.85 -36.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.60 1.85 1.96 1.04 0.69 0.01 82.68%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 CAGR
Date 21/06/24 28/06/23 30/06/22 30/07/21 30/07/20 26/06/19 26/02/16 -
Price 0.36 0.155 0.07 0.125 0.065 0.085 0.425 -
P/RPS 9.64 4.53 2.46 2.17 0.86 3.80 0.00 -
P/EPS 41.13 10.89 44.26 -9.30 -2.72 -2.73 0.00 -
EY 2.43 9.19 2.26 -10.75 -36.78 -36.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.46 1.85 1.75 1.12 0.69 0.02 72.99%

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