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

0.31

Today's Change

-0.005 (1.59%)

Day's Change

0.305 - 0.315

Trading Volume

379,700

Financial

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%
Dividend
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
Div - - - - - - - - - 709,980,523 - - -
Div Payout % - - - - - - - - - 462,464.75% - - -
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 0 of 3,713 comments
Post a Comment