[M&G] YoY TTM Result on 31-Oct-2024 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
16-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- 7.11%
YoY- 24.59%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 355,716 326,215 278,295 179,309 208,059 171,083 84,268 27.09%
PBT 81,682 69,044 22,621 -66,053 26,706 -75,471 -33,192 -
Tax -638 -583 -486 -6,697 -850 -72 -193 22.02%
NP 81,044 68,461 22,135 -72,750 25,856 -75,543 -33,385 -
-
NP to SH 57,799 46,390 13,193 -58,690 12,747 -54,209 -22,590 -
-
Tax Rate 0.78% 0.84% 2.15% - 3.18% - - -
Total Cost 274,672 257,754 256,160 252,059 182,203 246,626 117,653 15.16%
-
Net Worth 452,919 314,456 171,683 76,723 83,897 72,677 0 -
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 452,919 314,456 171,683 76,723 83,897 72,677 0 -
NOSH 2,233,333 2,223,879 723,878 723,878 723,878 723,878 723,878 20.63%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 22.78% 20.99% 7.95% -40.57% 12.43% -44.16% -39.62% -
ROE 12.76% 14.75% 7.68% -76.50% 15.19% -74.59% 0.00% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 15.93 14.67 12.51 8.06 28.74 23.63 11.64 5.36%
EPS 2.59 2.09 0.59 -2.64 1.76 -7.49 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2028 0.1414 0.0772 0.0345 0.1159 0.1004 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,233,333
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 15.93 14.61 12.46 8.03 9.32 7.66 3.77 27.12%
EPS 2.59 2.08 0.59 -2.63 0.57 -2.43 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2028 0.1408 0.0769 0.0344 0.0376 0.0325 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.33 0.24 0.115 0.07 0.065 0.07 0.075 -
P/RPS 2.07 1.64 0.92 0.87 0.23 0.30 0.64 21.58%
P/EPS 12.75 11.51 19.38 -2.65 3.69 -0.93 -2.40 -
EY 7.84 8.69 5.16 -37.70 27.09 -106.98 -41.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.70 1.49 2.03 0.56 0.70 0.00 -
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 16/12/24 15/12/23 27/12/22 23/12/21 23/12/20 31/12/19 - -
Price 0.26 0.21 0.085 0.05 0.075 0.075 0.00 -
P/RPS 1.63 1.43 0.68 0.62 0.26 0.32 0.00 -
P/EPS 10.05 10.07 14.33 -1.89 4.26 -1.00 0.00 -
EY 9.95 9.93 6.98 -52.78 23.48 -99.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.49 1.10 1.45 0.65 0.75 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