MARINE & GENERAL BERHAD
KLSE (MYR): M&G (5078)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.315
Today's Change
0.00 (0.00%)
Day's Change
0.00 - 0.00
Trading Volume
0
Financial
Market Cap
246 Million
NOSH
781 Million
Latest Quarter
31-Jul-2024 [#1]
Announcement Date
27-Sep-2024
Next Quarter
31-Oct-2024
Est. Ann. Date
15-Dec-2024
Est. Ann. Due Date
30-Dec-2024
QoQ | YoY
-33.23% | 75.35%
Revenue | NP to SH
354,484.000 | 53,960.000
RPS | P/RPS
45.40 Cent | 0.69
EPS | P/E | EY
6.91 Cent | 4.56 | 21.94%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.55 | 0.57
QoQ | YoY
11.54% | -1.6%
NP Margin | ROE
21.14% | 12.53%
F.Y. | Ann. Date
31-Jul-2024 | 27-Sep-2024
Latest Audited Result
30-Apr-2024
Announcement Date
30-Aug-2024
Next Audited Result
30-Apr-2025
Est. Ann. Date
30-Aug-2025
Est. Ann. Due Date
27-Oct-2025
Revenue | NP to SH
347,920.000 | 48,377.000
RPS | P/RPS
44.55 Cent | 0.71
EPS | P/E | EY
6.20 Cent | 5.08 | 19.67%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.53 | 0.59
YoY
4.09%
NP Margin | ROE
19.80% | 11.63%
F.Y. | Ann. Date
30-Apr-2024 | 21-Jun-2024
Revenue | NP to SH
364,768.000 | 51,980.000
RPS | P/RPS
46.71 Cent | 0.67
EPS | P/E | EY
6.66 Cent | 4.73 | 21.13%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
7.45% | 75.35%
NP Margin | ROE
19.02% | 12.07%
F.Y. | Ann. Date
31-Jul-2024 | 27-Sep-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 364,768 | 354,484 | 347,920 | 307,183 | 219,637 | 183,395 | 213,554 | 232,753 | 0 | 152,061 | 303,424 | 0 | - | |
| PBT | 69,908 | 75,399 | 69,294 | 68,269 | -34,157 | 32,539 | -65,527 | -109,495 | 0 | -368,000 | -128,909 | 0 | - | |
| Tax | -516 | -465 | -405 | -598 | -326 | -6,750 | -836 | -957 | 0 | 420,007 | 25,537 | 0 | - | |
| NP | 69,392 | 74,934 | 68,889 | 67,671 | -34,483 | 25,789 | -66,363 | -110,452 | 0 | 52,007 | -103,372 | 0 | - | |
| - | ||||||||||||||
| NP to SH | 51,980 | 53,960 | 48,377 | 46,476 | -28,341 | 10,156 | -49,622 | -76,348 | 0 | 153,521 | -74,384 | 0 | - | |
| - | ||||||||||||||
| Tax Rate | 0.74% | 0.62% | 0.58% | 0.88% | - | 20.74% | - | - | - | - | - | - | - | |
| Total Cost | 295,376 | 279,550 | 279,031 | 239,512 | 254,120 | 157,606 | 279,917 | 343,205 | 0 | 100,054 | 406,796 | 0 | - | |
| - | ||||||||||||||
| Net Worth | 430,542 | 430,542 | 415,865 | 236,398 | 84,285 | 51,757 | 41,840 | 89,181 | 167,071 | 166,492 | 112,277 | 124,968 | 15.51% | |
| Equity | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 430,542 | 430,542 | 415,865 | 236,398 | 84,285 | 51,757 | 41,840 | 89,181 | 167,071 | 166,492 | 112,277 | 124,968 | 15.51% | |
| NOSH | 2,223,879 | 2,223,879 | 2,223,879 | 2,223,879 | 723,878 | 723,878 | 723,878 | 723,878 | 723,879 | 723,878 | 701,735 | 462,844 | 20.71% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 19.02% | 21.14% | 19.80% | 22.03% | -15.70% | 14.06% | -31.08% | -47.45% | 0.00% | 34.20% | -34.07% | 0.00% | - | |
| ROE | 12.07% | 12.53% | 11.63% | 19.66% | -33.63% | 19.62% | -118.60% | -85.61% | 0.00% | 92.21% | -66.25% | 0.00% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 16.40 | 15.94 | 15.64 | 13.81 | 9.88 | 25.34 | 29.50 | 32.15 | 0.00 | 21.01 | 43.24 | 0.00 | - | |
| EPS | 2.32 | 2.43 | 2.18 | 2.09 | -1.89 | 1.40 | -6.86 | -10.55 | 0.00 | 21.21 | -10.60 | 0.00 | - | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 98,080.00 | 0.00 | 0.00 | - | |
| NAPS | 0.1936 | 0.1936 | 0.187 | 0.1063 | 0.0379 | 0.0715 | 0.0578 | 0.1232 | 0.2308 | 0.23 | 0.16 | 0.27 | -4.31% | |
| Adjusted Per Share Value based on latest NOSH - 2,223,879 | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 46.71 | 45.40 | 44.55 | 39.34 | 28.13 | 23.49 | 27.35 | 29.81 | 0.00 | 19.47 | 38.86 | 0.00 | - | |
| EPS | 6.66 | 6.91 | 6.20 | 5.95 | -3.63 | 1.30 | -6.35 | -9.78 | 0.00 | 19.66 | -9.53 | 0.00 | - | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 90,920.72 | 0.00 | 0.00 | - | |
| NAPS | 0.5514 | 0.5514 | 0.5326 | 0.3027 | 0.1079 | 0.0663 | 0.0536 | 0.1142 | 0.214 | 0.2132 | 0.1438 | 0.16 | 15.51% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 31/07/24 | 31/07/24 | 30/04/24 | 28/04/23 | 29/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 29/12/17 | 30/12/16 | 31/12/15 | - | |
| Price | 0.355 | 0.355 | 0.285 | 0.17 | 0.07 | 0.14 | 0.06 | 0.085 | 0.105 | 0.19 | 0.34 | 0.385 | - | |
| P/RPS | 2.16 | 2.23 | 1.82 | 1.23 | 0.71 | 0.55 | 0.20 | 0.26 | 0.00 | 0.90 | 0.79 | 0.00 | - | |
| P/EPS | 15.19 | 14.63 | 13.10 | 8.13 | -5.49 | 9.98 | -0.88 | -0.81 | 0.00 | 0.90 | -3.21 | 0.00 | - | |
| EY | 6.58 | 6.83 | 7.63 | 12.29 | -18.21 | 10.02 | -114.25 | -124.08 | 0.00 | 111.62 | -31.18 | 0.00 | - | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 516,210.56 | 0.00 | 0.00 | - | |
| P/NAPS | 1.83 | 1.83 | 1.52 | 1.60 | 1.85 | 1.96 | 1.04 | 0.69 | 0.45 | 0.83 | 2.13 | 1.43 | 0.73% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 30/04/24 | 30/04/23 | 30/04/22 | 30/04/21 | 30/04/20 | 30/04/19 | 30/04/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 27/09/24 | 27/09/24 | 21/06/24 | 28/06/23 | 30/06/22 | 30/07/21 | 30/07/20 | 26/06/19 | - | 28/02/18 | 28/02/17 | - | - | |
| Price | 0.33 | 0.33 | 0.36 | 0.155 | 0.07 | 0.125 | 0.065 | 0.085 | 0.00 | 0.17 | 0.44 | 0.00 | - | |
| P/RPS | 2.01 | 2.07 | 2.30 | 1.12 | 0.71 | 0.49 | 0.22 | 0.26 | 0.00 | 0.81 | 1.02 | 0.00 | - | |
| P/EPS | 14.12 | 13.60 | 16.55 | 7.42 | -5.49 | 8.91 | -0.95 | -0.81 | 0.00 | 0.80 | -4.15 | 0.00 | - | |
| EY | 7.08 | 7.35 | 6.04 | 13.48 | -18.21 | 11.22 | -105.46 | -124.08 | 0.00 | 124.75 | -24.09 | 0.00 | - | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 576,941.20 | 0.00 | 0.00 | - | |
| P/NAPS | 1.70 | 1.70 | 1.93 | 1.46 | 1.85 | 1.75 | 1.12 | 0.69 | 0.00 | 0.74 | 2.75 | 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
10 people like this. Showing 50 of 3,697 comments
Lee Chee Wee
Current price divided earnings per share. EPS 8.37
19 hours ago
EPS 8.37sen, how you get this?
2024-03-27 19:28
Very undervalued stock. With current bullish in oil and gas sector, m&g and its peers will keep showing profitable results. Fair price should be at least 65-70 sen
2024-03-30 02:31
Lee Chee Wee
Current price divided earnings per share. EPS 8.37
5 days ago
EPS= 8.37 is your prediction for this year earning?
2024-04-01 15:52
OSV players: Icon Offshore, Perdana, M&G. All already moved due to bright business prospect except M&G. Very undervalued counter. Anytime now...💰💰
2024-04-04 09:50
EPS till Jan 31, 2024 this year 8.34 for financial year Apr 30, 2024..meaning the latest announced profit.
2024-04-22 13:22
Can someone show me how to get EPS 8.37? Try to sum up the last 4 quarters individually...
1.42 + 0.33 + 0.37 + 0.60 = 1.43 only. Huge difference. Please check!
2024-04-26 14:18
Lee Chee Wee, please check. If not the case, this counter is overvalued!
2024-04-26 14:31
Please sell! It is tremendously overvalued! Wrong EPS calculation in i3 investor and KLSE platform. Try adding EPS for last 4 quarters to get the real EPS.
2024-04-26 16:30
goldmanbull! you are correct. EPS for M&G look not correct. EPS 8.37 look wong info.
2024-05-15 16:38
but if this company still can earn money then still ok. correct EPS should be 2.72, PE9
2024-05-15 16:40
https://klse.i3investor.com/web/blog/detail/targetinvest/2024-05-23-story-h-161456242-MALAYSIA_HYDROGEN_ECOSYSTEM_LCTITAN_MISC_M_G
misc up
m&g up
dialog up
2024-05-23 15:49
Congratulations to all who stay invested in this stock. Uptrend continues. Broke out from 0.30 bullish. Next level will be 0.50.
2024-06-15 10:18
Marine & General (M&G) - Cheapest OSV Player on Bursa: The Markings & pathway of a Gem Growth stock
A closed door meeting was held with M&G Senior Management recently along with a follow up Meeting with Investors and its all system go and smooth sailing ahead. Some key takeaways from the meeting:
- Beneficiary of Petronas Ramp up in Spending and Severe Lack of Vessels in the Market: Charter rates has been trending upwards due to sustained oil prices and ramp up in O&G activities, where demand for Vessels far outstrip the supply available in the market currently. Even ship builders are enjoying brisk business with yard capacities are beyond ordinary times and unable to cope with the demand for new builts. Refer to Keyfield latest announcements on contract wins to get a feel of latest charter rates.
- New orders are forthcoming with at least 8-9 New POV Contracts (In excess of RM500mil worth) expected to be announced soon. Management is cautiously optimistic of its fortune over the next 6 years the least with orders in hand and upcoming orders expected to keep them busy.
- Expansion into the tanker market in Middle East set to come to fruition within the next year with more contracts to be secured in this segment serving from Dubai to markets in India.
Assuming M&G achieves a revenue of RM450-500 million in FY25 with net margins of at least 15-18% (conservative given the higher charter rates the market commands currently) this would result in a net profit of at least RM70-90 million, implying that M&G is trading at an ultra low and extremely undemanding valuation of 3x PE (even on a fully diluted basis, its forward PE is still well below OSV Industry averages of 10-12x, players of which has rallied tremendously over the course of the year with Market Cap exceeding half a billion (M&G is at mere RM239 million) Currently the stock is under-researched with no research coverage.
M&G deserves to be pegged at a PER of 10-12x, given its robust order book and upcoming replenishments along with its expansion plans overseas in the tanker market. With the above PE, it is reasonable to arrive at a fair value range of RM1.10-1.33 (Management and Major shareholder has assured that there wont be immediate dilution from the potential conversion of Preference Shares which will be maturing in the year 2030). From current levels, the upside is easily 3-4x, giving the stock ample room to run and narrow the gap to its implied fair value.
2024-08-08 10:31
Stay sideline .
Up or down are daily affair for
investors .
Contra are not encourage.
2 months ago
Post a Comment
Featured Posts
Latest Videos
Apps
Top Articles
2
save malaysia!
3
6
BFM Podcast
7
8
BFM Podcast
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
Lee Chee Wee
Current price divided earnings per share. EPS 8.37
2024-03-26 23:35