[M&G] YoY Annualized Quarter Result on 30-Apr-2020 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
30-Apr-2020 [#4]
Profit Trend
QoQ- -17.7%
YoY- 35.01%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
Revenue 307,183 219,637 183,395 213,554 232,753 447,026 303,424 0.19%
PBT 68,269 -34,157 32,539 -65,527 -109,495 -15,552 -128,909 -
Tax -598 -326 -6,750 -836 -957 -3,165 25,537 -
NP 67,671 -34,483 25,789 -66,363 -110,452 -18,718 -103,372 -
-
NP to SH 46,476 -28,341 10,156 -49,622 -76,348 -20,995 -74,384 -
-
Tax Rate 0.88% - 20.74% - - - - -
Total Cost 239,512 254,120 157,606 279,917 343,205 465,744 406,796 -8.02%
-
Net Worth 236,398 84,285 51,757 41,840 89,181 18,123,179 112,277 12.47%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
Net Worth 236,398 84,285 51,757 41,840 89,181 18,123,179 112,277 12.47%
NOSH 2,223,879 723,878 723,878 723,878 723,878 674,554 701,735 19.98%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
NP Margin 22.03% -15.70% 14.06% -31.08% -47.45% -4.19% -34.07% -
ROE 19.66% -33.63% 19.62% -118.60% -85.61% -0.12% -66.25% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
RPS 13.81 9.88 25.34 29.50 32.15 66.27 43.24 -16.49%
EPS 2.09 -1.89 1.40 -6.86 -10.55 -3.11 -10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1063 0.0379 0.0715 0.0578 0.1232 26.8669 0.16 -6.25%
Adjusted Per Share Value based on latest NOSH - 723,878
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
RPS 13.75 9.83 8.21 9.56 10.42 20.02 13.59 0.18%
EPS 2.08 -1.27 0.45 -2.22 -3.42 -0.94 -3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.0377 0.0232 0.0187 0.0399 8.1149 0.0503 12.47%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 31/12/15 30/12/16 -
Price 0.17 0.07 0.14 0.06 0.085 0.385 0.34 -
P/RPS 1.23 0.71 0.55 0.20 0.26 0.00 0.79 7.24%
P/EPS 8.13 -5.49 9.98 -0.88 -0.81 0.00 -3.21 -
EY 12.29 -18.21 10.02 -114.25 -124.08 0.00 -31.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.85 1.96 1.04 0.69 0.01 2.13 -4.41%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
Date 28/06/23 30/06/22 30/07/21 30/07/20 26/06/19 26/02/16 28/02/17 -
Price 0.155 0.07 0.125 0.065 0.085 0.425 0.44 -
P/RPS 1.12 0.71 0.49 0.22 0.26 0.00 1.02 1.48%
P/EPS 7.42 -5.49 8.91 -0.95 -0.81 0.00 -4.15 -
EY 13.48 -18.21 11.22 -105.46 -124.08 0.00 -24.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.85 1.75 1.12 0.69 0.02 2.75 -9.51%

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