[M&G] YoY TTM Result on 31-Jan-2021 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- -84.15%
YoY- 103.73%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 CAGR
Revenue 340,925 294,360 198,042 196,619 174,893 95,153 157,344 15.58%
PBT 88,564 29,548 -45,786 11,495 -73,518 -17,238 -291,702 -
Tax -895 -412 -6,516 -492 -588 -305 10,529 -
NP 87,669 29,136 -52,302 11,003 -74,106 -17,543 -281,173 -
-
NP to SH 60,576 18,335 -42,973 2,021 -54,133 -11,326 -194,938 -
-
Tax Rate 1.01% 1.39% - 4.28% - - - -
Total Cost 253,256 265,224 250,344 185,616 248,999 112,696 438,517 -9.77%
-
Net Worth 352,040 127,205 57,376 62,905 61,819 0 128,271 20.81%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 CAGR
Net Worth 352,040 127,205 57,376 62,905 61,819 0 128,271 20.81%
NOSH 2,223,879 2,223,879 723,878 723,878 723,878 723,878 723,878 23.39%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 CAGR
NP Margin 25.72% 9.90% -26.41% 5.60% -42.37% -18.44% -178.70% -
ROE 17.21% 14.41% -74.90% 3.21% -87.57% 0.00% -151.97% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 CAGR
RPS 15.33 13.24 8.91 27.16 24.16 13.14 21.74 -6.33%
EPS 2.72 0.82 -1.93 0.28 -7.48 -1.56 -26.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.0572 0.0258 0.0869 0.0854 0.00 0.1772 -2.09%
Adjusted Per Share Value based on latest NOSH - 723,878
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 CAGR
RPS 15.27 13.18 8.87 8.80 7.83 4.26 7.05 15.57%
EPS 2.71 0.82 -1.92 0.09 -2.42 -0.51 -8.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1576 0.057 0.0257 0.0282 0.0277 0.00 0.0574 20.82%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 28/09/18 -
Price 0.20 0.13 0.085 0.115 0.075 0.065 0.10 -
P/RPS 1.30 0.98 0.95 0.42 0.31 0.49 0.46 21.47%
P/EPS 7.34 15.77 -4.40 41.19 -1.00 -4.15 -0.37 -
EY 13.62 6.34 -22.73 2.43 -99.71 -24.07 -269.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.27 3.29 1.32 0.88 0.00 0.56 16.40%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 CAGR
Date 21/03/24 27/03/23 30/03/22 30/03/21 26/03/20 - 28/11/18 -
Price 0.255 0.165 0.06 0.17 0.055 0.00 0.075 -
P/RPS 1.66 1.25 0.67 0.63 0.23 0.00 0.35 33.84%
P/EPS 9.36 20.01 -3.11 60.89 -0.74 0.00 -0.28 -
EY 10.68 5.00 -32.21 1.64 -135.97 0.00 -359.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.88 2.33 1.96 0.64 0.00 0.42 28.61%

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