[M&G] QoQ TTM Result on 31-Jan-2010 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -9.68%
YoY- -94.98%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 233,298 223,938 209,332 182,952 161,461 144,288 108,274 66.59%
PBT 36,889 43,719 38,084 30,908 25,881 22,126 3,128 415.78%
Tax -13,129 -12,861 -13,083 -10,101 -7,243 -6,029 -3,743 130.32%
NP 23,760 30,858 25,001 20,807 18,638 16,097 -615 -
-
NP to SH 14,594 19,254 12,389 11,141 12,335 11,010 -3,818 -
-
Tax Rate 35.59% 29.42% 34.35% 32.68% 27.99% 27.25% 119.66% -
Total Cost 209,538 193,080 184,331 162,145 142,823 128,191 108,889 54.52%
-
Net Worth 137,181 144,565 113,715 110,691 62,557 102,584 109,909 15.87%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 137,181 144,565 113,715 110,691 62,557 102,584 109,909 15.87%
NOSH 382,333 382,549 374,186 373,076 218,198 179,973 180,179 64.90%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 10.18% 13.78% 11.94% 11.37% 11.54% 11.16% -0.57% -
ROE 10.64% 13.32% 10.89% 10.06% 19.72% 10.73% -3.47% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 61.02 58.54 55.94 49.04 74.00 80.17 60.09 1.02%
EPS 3.82 5.03 3.31 2.99 5.65 6.12 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3588 0.3779 0.3039 0.2967 0.2867 0.57 0.61 -29.73%
Adjusted Per Share Value based on latest NOSH - 373,076
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 10.45 10.03 9.37 8.19 7.23 6.46 4.85 66.58%
EPS 0.65 0.86 0.55 0.50 0.55 0.49 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0647 0.0509 0.0496 0.028 0.0459 0.0492 15.86%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.37 0.37 0.39 0.38 0.47 0.21 0.24 -
P/RPS 0.61 0.63 0.70 0.77 0.64 0.26 0.40 32.38%
P/EPS 9.69 7.35 11.78 12.73 8.31 3.43 -11.33 -
EY 10.32 13.60 8.49 7.86 12.03 29.13 -8.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 1.28 1.28 1.64 0.37 0.39 90.72%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 30/09/10 25/06/10 23/03/10 08/12/09 14/09/09 24/06/09 -
Price 0.37 0.35 0.35 0.39 0.36 0.19 0.28 -
P/RPS 0.61 0.60 0.63 0.80 0.49 0.24 0.47 18.92%
P/EPS 9.69 6.95 10.57 13.06 6.37 3.11 -13.21 -
EY 10.32 14.38 9.46 7.66 15.70 32.20 -7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 1.15 1.31 1.26 0.33 0.46 70.90%

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