[M&G] YoY TTM Result on 31-Jan-2012 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 39.96%
YoY- -170.47%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 285,480 345,788 375,366 291,665 236,329 182,952 85,026 22.35%
PBT 12,194 9,222 29,912 744 25,299 30,908 226,983 -38.55%
Tax -333 -5,536 -9,199 -4,938 -10,156 -10,101 -2,646 -29.19%
NP 11,861 3,686 20,713 -4,194 15,143 20,807 224,337 -38.72%
-
NP to SH -27,082 -33,592 4,557 -7,370 10,459 11,141 222,125 -
-
Tax Rate 2.73% 60.03% 30.75% 663.71% 40.14% 32.68% 1.17% -
Total Cost 273,619 342,102 354,653 295,859 221,186 162,145 -139,311 -
-
Net Worth 179,124 0 20,827,535 188,482 133,262 110,691 118,683 7.09%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 179,124 0 20,827,535 188,482 133,262 110,691 118,683 7.09%
NOSH 682,898 472,307 386,274 378,478 379,880 373,076 179,823 24.89%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 4.15% 1.07% 5.52% -1.44% 6.41% 11.37% 263.85% -
ROE -15.12% 0.00% 0.02% -3.91% 7.85% 10.06% 187.16% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 41.80 73.21 97.18 77.06 62.21 49.04 47.28 -2.03%
EPS -3.97 -7.11 1.18 -1.95 2.75 2.99 123.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2623 0.00 53.919 0.498 0.3508 0.2967 0.66 -14.24%
Adjusted Per Share Value based on latest NOSH - 378,478
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 36.56 44.28 48.07 37.35 30.26 23.43 10.89 22.35%
EPS -3.47 -4.30 0.58 -0.94 1.34 1.43 28.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2294 0.00 26.6719 0.2414 0.1707 0.1418 0.152 7.09%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.525 0.72 0.37 0.38 0.35 0.38 0.20 -
P/RPS 1.26 0.98 0.38 0.49 0.56 0.77 0.42 20.08%
P/EPS -13.24 -10.12 31.36 -19.51 12.71 12.73 0.16 -
EY -7.55 -9.88 3.19 -5.12 7.87 7.86 617.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 0.01 0.76 1.00 1.28 0.30 37.16%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date - 25/03/14 27/03/13 30/03/12 28/03/11 23/03/10 25/03/09 -
Price 0.00 0.655 0.38 0.41 0.32 0.39 0.22 -
P/RPS 0.00 0.89 0.39 0.53 0.51 0.80 0.47 -
P/EPS 0.00 -9.21 32.21 -21.06 11.62 13.06 0.18 -
EY 0.00 -10.86 3.10 -4.75 8.60 7.66 561.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.82 0.91 1.31 0.33 -

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