[M&G] QoQ TTM Result on 31-Jul-2009 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
14-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 388.37%
YoY- -93.8%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 209,332 182,952 161,461 144,288 108,274 85,026 57,123 138.25%
PBT 38,084 30,908 25,881 22,126 3,128 226,983 203,249 -67.35%
Tax -13,083 -10,101 -7,243 -6,029 -3,743 -2,646 -1,323 362.65%
NP 25,001 20,807 18,638 16,097 -615 224,337 201,926 -75.25%
-
NP to SH 12,389 11,141 12,335 11,010 -3,818 222,125 200,807 -84.46%
-
Tax Rate 34.35% 32.68% 27.99% 27.25% 119.66% 1.17% 0.65% -
Total Cost 184,331 162,145 142,823 128,191 108,889 -139,311 -144,803 -
-
Net Worth 113,715 110,691 62,557 102,584 109,909 118,683 0 -
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 113,715 110,691 62,557 102,584 109,909 118,683 0 -
NOSH 374,186 373,076 218,198 179,973 180,179 179,823 179,960 63.12%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 11.94% 11.37% 11.54% 11.16% -0.57% 263.85% 353.49% -
ROE 10.89% 10.06% 19.72% 10.73% -3.47% 187.16% 0.00% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 55.94 49.04 74.00 80.17 60.09 47.28 31.74 46.05%
EPS 3.31 2.99 5.65 6.12 -2.12 123.52 111.58 -90.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 0.2967 0.2867 0.57 0.61 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 179,973
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 9.37 8.19 7.23 6.46 4.85 3.81 2.56 138.06%
EPS 0.55 0.50 0.55 0.49 -0.17 9.95 8.99 -84.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0496 0.028 0.0459 0.0492 0.0531 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.39 0.38 0.47 0.21 0.24 0.20 0.20 -
P/RPS 0.70 0.77 0.64 0.26 0.40 0.42 0.63 7.29%
P/EPS 11.78 12.73 8.31 3.43 -11.33 0.16 0.18 1536.46%
EY 8.49 7.86 12.03 29.13 -8.83 617.62 557.92 -93.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.28 1.64 0.37 0.39 0.30 0.00 -
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 23/03/10 08/12/09 14/09/09 24/06/09 25/03/09 21/11/08 -
Price 0.35 0.39 0.36 0.19 0.28 0.22 0.21 -
P/RPS 0.63 0.80 0.49 0.24 0.47 0.47 0.66 -3.06%
P/EPS 10.57 13.06 6.37 3.11 -13.21 0.18 0.19 1368.06%
EY 9.46 7.66 15.70 32.20 -7.57 561.47 531.35 -93.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.26 0.33 0.46 0.33 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