[M&G] YoY Annual (Unaudited) Result on 31-Jul-2014 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
YoY- 31.66%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 152,061 303,424 0 276,884 306,538 341,063 247,726 -7.31%
PBT -368,000 -128,909 0 41,959 42,928 17,343 -5,725 91.17%
Tax 420,007 25,537 0 -747 -7,682 -7,953 -6,176 -
NP 52,007 -103,372 0 41,212 35,246 9,390 -11,901 -
-
NP to SH 153,521 -74,384 0 -10,414 -15,239 -679 -11,236 -
-
Tax Rate - - - 1.78% 17.90% 45.86% - -
Total Cost 100,054 406,796 0 235,672 271,292 331,673 259,627 -13.79%
-
Net Worth 166,492 112,277 124,968 16,566,082 14,976,369 121,126 122,796 4.85%
Dividend
31/12/17 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 709,980,523 - - - - - - -
Div Payout % 462,464.75% - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 166,492 112,277 124,968 16,566,082 14,976,369 121,126 122,796 4.85%
NOSH 723,878 701,735 462,844 462,844 397,567 377,222 380,881 10.51%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 34.20% -34.07% 0.00% 14.88% 11.50% 2.75% -4.80% -
ROE 92.21% -66.25% 0.00% -0.06% -0.10% -0.56% -9.15% -
Per Share
31/12/17 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 21.01 43.24 0.00 59.82 77.10 90.41 65.04 -16.12%
EPS 21.21 -10.60 0.00 -2.25 -3.82 -0.18 -2.95 -
DPS 98,080.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.16 0.27 35.7919 37.67 0.3211 0.3224 -5.12%
Adjusted Per Share Value based on latest NOSH - 491,984
31/12/17 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 6.81 13.59 0.00 12.40 13.73 15.27 11.09 -7.30%
EPS 6.87 -3.33 0.00 -0.47 -0.68 -0.03 -0.50 -
DPS 31,790.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0503 0.056 7.4176 6.7058 0.0542 0.055 4.83%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.19 0.34 0.385 1.20 0.375 0.38 0.29 -
P/RPS 0.90 0.79 0.00 2.01 0.49 0.42 0.45 11.39%
P/EPS 0.90 -3.21 0.00 -53.33 -9.78 -211.11 -9.83 -
EY 111.62 -31.18 0.00 -1.87 -10.22 -0.47 -10.17 -
DY 516,210.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.13 1.43 0.03 0.01 1.18 0.90 -1.25%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/02/18 28/02/17 - 30/09/14 20/09/13 28/09/12 27/09/11 -
Price 0.17 0.44 0.00 0.86 0.41 0.37 0.21 -
P/RPS 0.81 1.02 0.00 1.44 0.53 0.41 0.32 15.55%
P/EPS 0.80 -4.15 0.00 -38.22 -10.70 -205.56 -7.12 -
EY 124.75 -24.09 0.00 -2.62 -9.35 -0.49 -14.05 -
DY 576,941.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 2.75 0.00 0.02 0.01 1.15 0.65 2.03%

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