M&G | MARINE & GENERAL BERHAD
0.320 (0.0%)
T-O (am): 0.320 (08:59:00)
Last updated: 17:00
M&G Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
M&G Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Sep 24 | Q1 Jul 24 | 1 | 30 Apr 25 | 91.19 | 17.48 | 12.99 | 14.2% | 0.00 | 0.58 | 9.8% | 7.8% | 33.2% | 75.3% | ||||||||
| 21 Jun 24 | Q4 Apr 24 | 4 | 30 Apr 24 | 83.06 | 27.78 | 19.46 | 23.4% | 0.00 | 0.88 | 6.0% | 9.2% | 46.5% | 38.5% | ||||||||
| 21 Mar 24 | Q3 Jan 24 | 3 | 30 Apr 24 | 88.40 | 18.14 | 13.28 | 15.0% | 0.00 | 0.60 | 3.7% | 20.0% | 61.5% | 1567.5% | ||||||||
| 15 Dec 23 | Q2 Oct 23 | 2 | 30 Apr 24 | 91.83 | 11.99 | 8.22 | 8.9% | 0.00 | 0.37 | 8.5% | 11.9% | 10.9% | 50.7% | ||||||||
| 29 Sep 23 | Q1 Jul 23 | 1 | 30 Apr 24 | 84.63 | 11.37 | 7.41 | 8.8% | 0.00 | 0.33 | 11.3% | 12.3% | 76.6% | 882.6% | ||||||||
| 28 Jun 23 | Q4 Apr 23 | 4 | 30 Apr 23 | 76.06 | 47.05 | 31.66 | 41.6% | 0.00 | 1.42 | 3.2% | 20.3% | 3598.7% | 800.3% | ||||||||
| 27 Mar 23 | Q3 Jan 23 | 3 | 30 Apr 23 | 73.69 | -1.38 | -0.91 | -1.2% | 0.00 | -0.04 | 10.2% | 27.9% | 105.4% | 85.0% | ||||||||
| 27 Dec 22 | Q2 Oct 22 | 2 | 30 Apr 23 | 82.09 | 23.58 | 16.67 | 20.3% | 0.00 | 0.75 | 9.0% | 51.7% | 1860.3% | 266.3% | ||||||||
| 26 Sep 22 | Q1 Jul 22 | 1 | 30 Apr 23 | 75.33 | -0.99 | -0.95 | -1.3% | 0.00 | -0.04 | 19.1% | 68.7% | 126.9% | 94.5% | ||||||||
| 30 Jun 22 | Q4 Apr 22 | 4 | 30 Apr 22 | 63.24 | 8.33 | 3.52 | 5.6% | 0.00 | 0.16 | 9.7% | 51.9% | 158.2% | 136.2% | ||||||||
| 30 Mar 22 | Q3 Jan 22 | 3 | 30 Apr 22 | 57.63 | -8.30 | -6.05 | -10.5% | 0.00 | -0.27 | 6.5% | 48.2% | 39.7% | 72.2% | ||||||||
| 23 Dec 21 | Q2 Oct 21 | 2 | 30 Apr 22 | 54.11 | -11.20 | -10.03 | -18.5% | 0.00 | -0.45 | 21.2% | 13.8% | 41.6% | 117.9% | ||||||||
| 30 Sep 21 | Q1 Jul 21 | 1 | 30 Apr 22 | 44.66 | -22.98 | -17.18 | -38.5% | 0.00 | -0.77 | 7.2% | 19.2% | 76.6% | 14.7% | ||||||||
| 30 Jul 21 | Q4 Apr 21 | 4 | 30 Apr 21 | 41.65 | -3.30 | -9.72 | -23.4% | 0.00 | -1.34 | 7.1% | 24.1% | 55.3% | 43.8% | ||||||||
| 30 Mar 21 | Q3 Jan 21 | 3 | 30 Apr 21 | 38.90 | -28.57 | -21.76 | -56.0% | 0.00 | -3.01 | 18.2% | 22.7% | 138.8% | 97.2% | ||||||||
| 23 Dec 20 | Q2 Oct 20 | 2 | 30 Apr 21 | 47.56 | 83.01 | 56.06 | 117.9% | 0.00 | 7.75 | 14.0% | 13.3% | 474.4% | 561.5% | ||||||||
| 22 Sep 20 | Q1 Jul 20 | 1 | 30 Apr 21 | 55.29 | -19.16 | -14.97 | -27.1% | 0.00 | -2.07 | 0.8% | 3.3% | 13.5% | 77.5% | ||||||||
| 30 Jul 20 | Q4 Apr 20 | 4 | 30 Apr 20 | 54.87 | -23.78 | -17.31 | -31.5% | 0.00 | -2.39 | 9.0% | 238.6% | 56.8% | 23.1% | ||||||||
| 26 Mar 20 | Q3 Jan 20 | 3 | 30 Apr 20 | 50.34 | -13.36 | -11.04 | -21.9% | 0.00 | -1.52 | 8.2% | 8.2% | 9.1% | 0.7% | ||||||||
| 31 Dec 19 | Q2 Oct 19 | 2 | 30 Apr 20 | 54.84 | -15.46 | -12.15 | -22.1% | 0.00 | -1.68 | 2.5% | 6.9% | 44.0% | 8308.8% | ||||||||
| 20 Sep 19 | Q1 Jul 19 | 1 | 30 Apr 20 | 53.51 | -12.92 | -8.43 | -15.8% | 0.00 | -1.17 | 230.2% | 22.0% | 62.5% | 26.5% | ||||||||
| 26 Jun 19 | 30 Apr 19 | Other | 30 Apr 19 | 16.21 | -31.77 | -22.51 | -138.9% | 0.00 | -3.11 | 65.2% | 59.9% | 102.6% | 102.5% | ||||||||
| 27 May 19 | 31 Mar 19 | Other | 30 Apr 19 | 46.53 | -15.31 | -11.11 | -23.9% | 0.00 | -1.54 | 9.3% | 35.1% | 7609.5% | 40.4% | ||||||||
| 25 Feb 19 | 31 Dec 18 | Other | 30 Apr 19 | 51.31 | -0.39 | 0.15 | 0.3% | 0.00 | 0.02 | 17.0% | 32.8% | 101.3% | 100.1% | ||||||||
| 28 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 43.85 | -16.84 | -11.47 | -26.2% | 0.00 | -1.59 | 8.5% | 2.4% | 3.2% | 17.0% | ||||||||
| 23 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 40.42 | -16.35 | -11.12 | -27.5% | 0.00 | -1.54 | 17.4% | 6.9% | 40.4% | 103.3% | ||||||||
| 31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 34.45 | -27.20 | -18.65 | -54.1% | 0.00 | -2.58 | 10.8% | 12.2% | 87.9% | 16.1% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 38.63 | -231.31 | -153.70 | -397.9% | 0.00 | -21.23 | 14.0% | 50.4% | 1011.6% | 364.0% | ||||||||
| 29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 44.91 | -24.10 | -13.83 | -30.8% | 0.00 | -1.94 | 18.8% | 25.3% | 104.1% | 16.9% | ||||||||
| 29 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 37.81 | -78.26 | 337.23 | 891.8% | 0.15 | 48.07 | 23.2% | 8.3% | 2199.0% | 2092.2% | ||||||||
| 23 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 30.70 | -34.13 | -16.07 | -52.3% | 0.00 | -2.29 | 60.6% | 62.0% | 51.5% | 108.7% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 77.93 | -65.04 | -33.13 | -42.5% | 0.00 | -4.72 | 117.5% | 32.5% | 99.2% | 898.7% | ||||||||
| 23 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 35.84 | -29.40 | -16.63 | -46.4% | 0.00 | -2.37 | 13.1% | 63.3% | 1.8% | 1416.1% | ||||||||
| 30 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 41.23 | -20.63 | -16.93 | -41.1% | 0.00 | -2.41 | 48.9% | 63.5% | 119.9% | 457.1% | ||||||||
| 30 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 80.75 | -10.08 | -7.70 | -9.5% | 0.00 | -1.10 | 37.3% | 30.1% | 132.1% | 62.0% | ||||||||
| 26 Feb 16 | 31 Dec 15 | Other | 31 Dec 16 | 58.80 | -8.80 | -3.32 | -5.6% | 0.00 | -0.47 | 39.8% | 43.2% | 202.4% | 29.6% | ||||||||
| 07 Dec 15 | 31 Oct 15 | Other | 31 Dec 15 | 97.74 | -0.30 | -1.10 | -1.1% | 0.00 | -0.16 | 13.4% | 9.1% | 123.1% | 66.6% | ||||||||
| 29 Sep 15 | 31 Jul 15 | Other | 31 Dec 15 | 112.82 | 6.75 | 4.74 | 4.2% | 0.00 | 0.68 | 2.4% | 51.7% | 123.4% | 124.8% | ||||||||
| 29 Jun 15 | Q3 Apr 15 | 3 | 31 Jul 15 | 115.59 | -18.11 | -20.27 | -17.5% | 0.00 | -2.89 | 11.6% | 31.8% | 330.3% | 485.2% | ||||||||
| 27 Mar 15 | 31/01/15 | 2 | 31/07/15 | 103.55 | -1.32 | -4.71 | -4.5% | 0.00 | -0.69 | 3.7% | 21.9% | 43.6% | 483.7% |
M&G Historical Dividends
M&G Financial Ratios
| EPS | 7.14 sen |
| Trailing PE (Sector Median: 15.7) | 4.6 |
| PEG | 0.11 |
| Altman Z | 0.5 |
| Beaver | 0.17 |
| Current Ratio | 1.24 |
| Debt-Equity (DE) Ratio | 5.1 |
| FCF Yield | 37.64 % |
| Revenue QoQ | 9.79 % |
| Revenue YoY | 7.76% |
| Profit QoQ | -33.23 % |
| Profit YoY | 75.35 % |
| Profit Margin (Sector Median: 5.3) | 15.22 % |
| ROE (ROIC: 7.05) | 35.75 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
M&G Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.7) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.3) | |
| ROE (ROIC: 7.05) | |
| Altman Z |
M&G Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.19 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 12.99 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 23.52 |
| Expected Revenue (M) | 2352.07 |
| Expected Growth (%) | 38.0 |
M&G Directors Share Purchases (Beta)
MR TAI KEAT CHAI reduced 1000000.0 units announced on 29 Dec 2020 at ~RM0.095
M&G Summary
Market Cap: 249 M.
Market Cap Class: Small caps
Number of Shares: 780 M.
Adjusted Float: 47.0%.
Stock highly correlated with
MAHSING (93%)
SIMEPROP (93%)
BMGREEN (92%)
GDB (91%)
Marine & General Berhad (“M&G” or “the Company”) was originally incorporated as SILK Concessionaire Holdings Sdn Bhd on 14 October 1996, and subsequently changed its name to Sunway Infrastructure Berhad on 14 February 2002. It assumed the name SILK Holdings Berhad on 31 October 2008. It assumed its current name on 28 June 2017 after the successful completion of the disposal of the Company’s highway assets. The Company acquired AQL Aman Sdn Bhd, the holding company of the 70% owned Jasa Merin (Malaysia) Sdn Bhd (“JMM”), as part of its successful regularisation scheme completed on 14 October 2009. The Terengganu State Government holds the remaining 30% of JMM via Terengganu Incorporated Sdn Bhd. JMM was incorporated in December 1980 as Jackson Marine (Malaysia) Sdn Bhd. It commenced operations in October 1982. In 1986, the company name was subsequently changed to its present name. JMM heads the Company’s Marine Logistics – Upstream Division. JMM charters out offshore support vessels ("OSV”) for use by the oil majors in their exploration and production (“E&P”) activities. The OSVs provide support services to the E&P activities by undertaking anchor handling function (positioning and retrieval of drilling rig anchors), towing activities (repositioning of rigs to other drilling locations), firefighting and recovery support, as well as transporting equipment and cargoes to and from offshore installations. The Company also owns Jasa Merin Labuan PLC (“JML”). JML is part of the Company’s Marine Logistics – Downstream Division. It charters out liquid bulk carriers (“LBC”) to the petro-chemical and oleo-chemical industries, whereby the vessels are used to transport liquid bulk products.
Sectors: Infrastructure (IPC), Highway, Penny Stocks, Transportation & Logistics, Transportation & Logistics Services
Code: 5078
Website: http://www.marine-general.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
M&G Top Shareholdings
Updated on 3-Aug-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Abdul Rahman Bin Ali | 26.63% | 64.41 |
| Bijak Permai Sdn Bhd | 12.6% | 30.48 |
| Infra Bumitek Sdn Bhd | 8.23% | 19.91 |
| Tan Sri Mohammed Azlan Bin Hashim | 8.13% | 19.66 |
| Johan Zainuddin Bin Dzulkifli | 5.57% | 13.47 |
| Titian Tegap Sdn Bhd | 4.14% | 10.01 |
| Tey Chee Thong | 3.95% | 9.55 |
| Suasa Unggul Sdn Bhd | 2.76% | 6.68 |
| Mazlan bin Ismail | 2.72% | 6.58 |
| Mohammed Azlan Bin Hashim | 2.72% | 6.58 |
| Tengku Uzir bin Tengku Ubaidillah | 1.24% | 3.0 |
| Wee Seng Yeen | 0.62% | 1.5 |
| Perumal A/L Manimaran | 0.61% | 1.48 |
| A Talib bin Taib | 0.49% | 1.19 |
| Ng Ko Chee | 0.48% | 1.16 |
| Chew Keng Kin | 0.46% | 1.11 |
| Tey Suu Tain | 0.4% | 0.97 |
| Loo Chee Lain | 0.36% | 0.87 |
| Hafidah binti Pawanchik | 0.36% | 0.87 |
| Intan Ainirawati Binti Abdul Razak | 0.33% | 0.8 |
| Mohtar Bin Nong | 0.33% | 0.8 |
| Abdul Malik Bin Nik Mohd Amin | 0.33% | 0.8 |
| Geo-Mobile Asia Sdn. Bhd | 0.3% | 0.73 |
| Chan Kai Fei | 0.28% | 0.68 |
| Fakhri Yassin Bin Mahiaddin | 0.28% | 0.68 |
| Mega First Housing Development Sdn Bhd | 0.28% | 0.68 |
| Ramli Bin Din | 0.28% | 0.68 |
| Razali Bin Mohd Yusof | 0.28% | 0.68 |