[M&G] YoY TTM Result on 31-Oct-2019 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
31-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- -29.34%
YoY- -139.97%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 CAGR
Revenue 278,295 179,309 208,059 171,083 84,268 158,413 182,285 8.24%
PBT 22,621 -66,053 26,706 -75,471 -33,192 -298,960 -206,827 -
Tax -486 -6,697 -850 -72 -193 15,047 427,039 -
NP 22,135 -72,750 25,856 -75,543 -33,385 -283,913 220,212 -34.96%
-
NP to SH 13,193 -58,690 12,747 -54,209 -22,590 -197,291 271,407 -43.23%
-
Tax Rate 2.15% - 3.18% - - - - -
Total Cost 256,160 252,059 182,203 246,626 117,653 442,326 -37,927 -
-
Net Worth 171,683 76,723 83,897 72,677 0 136,957 434,955 -15.97%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 CAGR
Div - - - - - - 1,052 -
Div Payout % - - - - - - 0.39% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 CAGR
Net Worth 171,683 76,723 83,897 72,677 0 136,957 434,955 -15.97%
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 701,541 0.58%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 CAGR
NP Margin 7.95% -40.57% 12.43% -44.16% -39.62% -179.22% 120.81% -
ROE 7.68% -76.50% 15.19% -74.59% 0.00% -144.05% 62.40% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 CAGR
RPS 12.51 8.06 28.74 23.63 11.64 21.88 25.98 -12.79%
EPS 0.59 -2.64 1.76 -7.49 -3.12 -27.25 38.69 -54.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.0772 0.0345 0.1159 0.1004 0.00 0.1892 0.62 -32.30%
Adjusted Per Share Value based on latest NOSH - 723,878
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 CAGR
RPS 12.46 8.03 9.32 7.66 3.77 7.09 8.16 8.24%
EPS 0.59 -2.63 0.57 -2.43 -1.01 -8.83 12.15 -43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.0769 0.0344 0.0376 0.0325 0.00 0.0613 0.1948 -15.97%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 29/06/18 30/06/17 -
Price 0.115 0.07 0.065 0.07 0.075 0.10 0.47 -
P/RPS 0.92 0.87 0.23 0.30 0.64 0.46 1.81 -11.90%
P/EPS 19.38 -2.65 3.69 -0.93 -2.40 -0.37 1.21 68.10%
EY 5.16 -37.70 27.09 -106.98 -41.61 -272.55 82.31 -40.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
P/NAPS 1.49 2.03 0.56 0.70 0.00 0.53 0.76 13.43%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 CAGR
Date 27/12/22 23/12/21 23/12/20 31/12/19 - 23/08/18 29/08/17 -
Price 0.085 0.05 0.075 0.075 0.00 0.115 0.27 -
P/RPS 0.68 0.62 0.26 0.32 0.00 0.53 1.04 -7.64%
P/EPS 14.33 -1.89 4.26 -1.00 0.00 -0.42 0.70 76.01%
EY 6.98 -52.78 23.48 -99.85 0.00 -237.00 143.29 -43.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
P/NAPS 1.10 1.45 0.65 0.75 0.00 0.61 0.44 18.72%

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