MARINE & GENERAL BERHAD
KLSE (MYR): M&G (5078)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.275
Today's Change
0.00 (0.00%)
Day's Change
0.27 - 0.285
Trading Volume
570,900
Financial
Market Cap
614 Million
NOSH
2,233 Million
Latest Quarter
31-Oct-2024 [#2]
Announcement Date
16-Dec-2024
Next Quarter
31-Jan-2025
Est. Ann. Date
21-Mar-2025
Est. Ann. Due Date
01-Apr-2025
QoQ | YoY
-7.20% | 46.70%
Revenue | NP to SH
355,716.000 | 57,799.000
RPS | P/RPS
15.93 Cent | 1.73
EPS | P/E | EY
2.59 Cent | 10.63 | 9.41%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.20 | 1.36
QoQ | YoY
7.11% | 24.59%
NP Margin | ROE
22.78% | 12.76%
F.Y. | Ann. Date
31-Oct-2024 | 16-Dec-2024
Latest Audited Result
30-Apr-2024
Announcement Date
30-Aug-2024
Next Audited Result
30-Apr-2025
Est. Ann. Date
30-Aug-2025
Est. Ann. Due Date
27-Oct-2025
Revenue | NP to SH
347,920.000 | 48,377.000
RPS | P/RPS
15.58 Cent | 1.77
EPS | P/E | EY
2.17 Cent | 12.70 | 7.88%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.19 | 1.48
YoY
4.09%
NP Margin | ROE
19.80% | 11.63%
F.Y. | Ann. Date
30-Apr-2024 | 21-Jun-2024
Revenue | NP to SH
368,504.000 | 50,100.000
RPS | P/RPS
16.50 Cent | 1.67
EPS | P/E | EY
2.24 Cent | 12.26 | 8.16%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-3.62% | 60.24%
NP Margin | ROE
19.20% | 11.14%
F.Y. | Ann. Date
31-Oct-2024 | 16-Dec-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 368,504 | 355,716 | 347,920 | 307,183 | 219,637 | 183,395 | 213,554 | 232,753 | 0 | 152,061 | 303,424 | 0 | - | |
| PBT | 71,504 | 81,682 | 69,294 | 68,269 | -34,157 | 32,539 | -65,527 | -109,495 | 0 | -368,000 | -128,909 | 0 | - | |
| Tax | -766 | -638 | -405 | -598 | -326 | -6,750 | -836 | -957 | 0 | 420,007 | 25,537 | 0 | - | |
| NP | 70,738 | 81,044 | 68,889 | 67,671 | -34,483 | 25,789 | -66,363 | -110,452 | 0 | 52,007 | -103,372 | 0 | - | |
| - | ||||||||||||||
| NP to SH | 50,100 | 57,799 | 48,377 | 46,476 | -28,341 | 10,156 | -49,622 | -76,348 | 0 | 153,521 | -74,384 | 0 | - | |
| - | ||||||||||||||
| Tax Rate | 1.07% | 0.78% | 0.58% | 0.88% | - | 20.74% | - | - | - | - | - | - | - | |
| Total Cost | 297,766 | 274,672 | 279,031 | 239,512 | 254,120 | 157,606 | 279,917 | 343,205 | 0 | 100,054 | 406,796 | 0 | - | |
| - | ||||||||||||||
| Net Worth | 449,569 | 452,919 | 415,865 | 236,398 | 84,285 | 51,757 | 41,840 | 89,181 | 167,071 | 166,492 | 112,277 | 124,968 | 15.51% | |
| Equity | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 449,569 | 452,919 | 415,865 | 236,398 | 84,285 | 51,757 | 41,840 | 89,181 | 167,071 | 166,492 | 112,277 | 124,968 | 15.51% | |
| NOSH | 2,216,814 | 2,233,333 | 2,223,879 | 2,223,879 | 723,878 | 723,878 | 723,878 | 723,878 | 723,879 | 723,878 | 701,735 | 462,844 | 20.71% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 19.20% | 22.78% | 19.80% | 22.03% | -15.70% | 14.06% | -31.08% | -47.45% | 0.00% | 34.20% | -34.07% | 0.00% | - | |
| ROE | 11.14% | 12.76% | 11.63% | 19.66% | -33.63% | 19.62% | -118.60% | -85.61% | 0.00% | 92.21% | -66.25% | 0.00% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 16.62 | 15.93 | 15.64 | 13.81 | 9.88 | 25.34 | 29.50 | 32.15 | 0.00 | 21.01 | 43.24 | 0.00 | - | |
| EPS | 2.26 | 2.59 | 2.18 | 2.09 | -1.89 | 1.40 | -6.86 | -10.55 | 0.00 | 21.21 | -10.60 | 0.00 | - | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 98,080.00 | 0.00 | 0.00 | - | |
| NAPS | 0.2028 | 0.2028 | 0.187 | 0.1063 | 0.0379 | 0.0715 | 0.0578 | 0.1232 | 0.2308 | 0.23 | 0.16 | 0.27 | -4.31% | |
| Adjusted Per Share Value based on latest NOSH - 2,216,814 | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 16.50 | 15.93 | 15.58 | 13.75 | 9.83 | 8.21 | 9.56 | 10.42 | 0.00 | 6.81 | 13.59 | 0.00 | - | |
| EPS | 2.24 | 2.59 | 2.17 | 2.08 | -1.27 | 0.45 | -2.22 | -3.42 | 0.00 | 6.87 | -3.33 | 0.00 | - | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 31,790.17 | 0.00 | 0.00 | - | |
| NAPS | 0.2013 | 0.2028 | 0.1862 | 0.1059 | 0.0377 | 0.0232 | 0.0187 | 0.0399 | 0.0748 | 0.0745 | 0.0503 | 0.056 | 15.50% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/10/24 | 30/10/24 | 30/04/24 | 28/04/23 | 29/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 29/12/17 | 30/12/16 | 31/12/15 | - | |
| Price | 0.33 | 0.33 | 0.285 | 0.17 | 0.07 | 0.14 | 0.06 | 0.085 | 0.105 | 0.19 | 0.34 | 0.385 | - | |
| P/RPS | 1.99 | 2.07 | 1.82 | 1.23 | 0.71 | 0.55 | 0.20 | 0.26 | 0.00 | 0.90 | 0.79 | 0.00 | - | |
| P/EPS | 14.60 | 12.75 | 13.10 | 8.13 | -5.49 | 9.98 | -0.88 | -0.81 | 0.00 | 0.90 | -3.21 | 0.00 | - | |
| EY | 6.85 | 7.84 | 7.63 | 12.29 | -18.21 | 10.02 | -114.25 | -124.08 | 0.00 | 111.62 | -31.18 | 0.00 | - | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 516,210.56 | 0.00 | 0.00 | - | |
| P/NAPS | 1.63 | 1.63 | 1.52 | 1.60 | 1.85 | 1.96 | 1.04 | 0.69 | 0.45 | 0.83 | 2.13 | 1.43 | 0.73% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 16/12/24 | 16/12/24 | 21/06/24 | 28/06/23 | 30/06/22 | 30/07/21 | 30/07/20 | 26/06/19 | - | 28/02/18 | 28/02/17 | - | - | |
| Price | 0.26 | 0.26 | 0.36 | 0.155 | 0.07 | 0.125 | 0.065 | 0.085 | 0.00 | 0.17 | 0.44 | 0.00 | - | |
| P/RPS | 1.56 | 1.63 | 2.30 | 1.12 | 0.71 | 0.49 | 0.22 | 0.26 | 0.00 | 0.81 | 1.02 | 0.00 | - | |
| P/EPS | 11.50 | 10.05 | 16.55 | 7.42 | -5.49 | 8.91 | -0.95 | -0.81 | 0.00 | 0.80 | -4.15 | 0.00 | - | |
| EY | 8.69 | 9.95 | 6.04 | 13.48 | -18.21 | 11.22 | -105.46 | -124.08 | 0.00 | 124.75 | -24.09 | 0.00 | - | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 576,941.20 | 0.00 | 0.00 | - | |
| P/NAPS | 1.28 | 1.28 | 1.93 | 1.46 | 1.85 | 1.75 | 1.12 | 0.69 | 0.00 | 0.74 | 2.75 | 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
10 people like this. Showing 50 of 3,712 comments
goldmanbull! you are correct. EPS for M&G look not correct. EPS 8.37 look wong info.
2024-05-15 16:38
but if this company still can earn money then still ok. correct EPS should be 2.72, PE9
2024-05-15 16:40
https://klse.i3investor.com/web/blog/detail/targetinvest/2024-05-23-story-h-161456242-MALAYSIA_HYDROGEN_ECOSYSTEM_LCTITAN_MISC_M_G
misc up
m&g up
dialog up
2024-05-23 15:49
Congratulations to all who stay invested in this stock. Uptrend continues. Broke out from 0.30 bullish. Next level will be 0.50.
2024-06-15 10:18
Marine & General (M&G) - Cheapest OSV Player on Bursa: The Markings & pathway of a Gem Growth stock
A closed door meeting was held with M&G Senior Management recently along with a follow up Meeting with Investors and its all system go and smooth sailing ahead. Some key takeaways from the meeting:
- Beneficiary of Petronas Ramp up in Spending and Severe Lack of Vessels in the Market: Charter rates has been trending upwards due to sustained oil prices and ramp up in O&G activities, where demand for Vessels far outstrip the supply available in the market currently. Even ship builders are enjoying brisk business with yard capacities are beyond ordinary times and unable to cope with the demand for new builts. Refer to Keyfield latest announcements on contract wins to get a feel of latest charter rates.
- New orders are forthcoming with at least 8-9 New POV Contracts (In excess of RM500mil worth) expected to be announced soon. Management is cautiously optimistic of its fortune over the next 6 years the least with orders in hand and upcoming orders expected to keep them busy.
- Expansion into the tanker market in Middle East set to come to fruition within the next year with more contracts to be secured in this segment serving from Dubai to markets in India.
Assuming M&G achieves a revenue of RM450-500 million in FY25 with net margins of at least 15-18% (conservative given the higher charter rates the market commands currently) this would result in a net profit of at least RM70-90 million, implying that M&G is trading at an ultra low and extremely undemanding valuation of 3x PE (even on a fully diluted basis, its forward PE is still well below OSV Industry averages of 10-12x, players of which has rallied tremendously over the course of the year with Market Cap exceeding half a billion (M&G is at mere RM239 million) Currently the stock is under-researched with no research coverage.
M&G deserves to be pegged at a PER of 10-12x, given its robust order book and upcoming replenishments along with its expansion plans overseas in the tanker market. With the above PE, it is reasonable to arrive at a fair value range of RM1.10-1.33 (Management and Major shareholder has assured that there wont be immediate dilution from the potential conversion of Preference Shares which will be maturing in the year 2030). From current levels, the upside is easily 3-4x, giving the stock ample room to run and narrow the gap to its implied fair value.
2024-08-08 10:31
Stay sideline .
Up or down are daily affair for
investors .
Contra are not encourage.
2024-09-12 08:40
High probability px will move up.O&G don't stand alone to do business.Recomended as investment invest at current low px .
3 weeks ago
@Your,yesterday vol traded highest 30 days.I m shocked to observed the px movements of a cheap fdmntal stock down for NO good reason to low of 24.5 cts
Now days cannot comments to much cz gurkha snippers will come😎
5 days ago
If sentiments are good,it won't be in top vol n definitely sentiments are bad not going to be too.
You see that Astro making big money from FYR, up saja terus kena whack down😂
5 days ago
QoQ lower -7% which is not really impressive. And the price already move up a lot compared to last year. 4th Qr normally slow biz for M&G because of monsoon etc.
5 days ago
32.5-33 cts is risky,current still ok especially to invest.It's oversold at RSI 6.30😀
5 days ago
Good FYR, kedekut dowan to give dividen,dono to add value, insider'mcm tiang gol kayu.How u expect ppl to invest. moloh betul.😂
5 days ago
If business jaga tiang gol jadi goalkeeper n fullbacks how to stcore.If NO balls,how to play football 🤣.
3 days ago
Post a Comment
Featured Posts
Introducing MY's First IPO Fund for Sophisticated Investors!
New Update. Discover investment communities that resonate with your ideas
M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a
Latest Videos
Apps
Top Articles
1
Rakuten Trade Research Reports
2
save malaysia!
3
Stock Market Enthusiast
Top 3 AI/Data Center Newsflow for the 3rd Week of December - #TENAGA, #YTL, #YTLPOWER
4
Good Articles to Share
5
Good Articles to Share
6
Good Articles to Share
Gaza ceasefire deal 'closer than ever', says Hamas and two allies
7
Good Articles to Share
Ryan Serhant makes bold pitch to fix the housing ‘affordability crisis’
8
Good Articles to Share
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
newbietrader9
buy on dip
2024-05-08 11:51