M&G | MARINE & GENERAL BERHAD

0.200 (0.0%)
1

T-O (am): 0.205 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

M&G | MARINE & GENERAL BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 6.41 sen
Trailing PE (Sector Median: 15.7) 3.1
PEG 3.1
Altman Z 0.4
Beaver 0.09
Current Ratio 0.83
Debt-Equity (DE) Ratio 6.24
FCF Yield 34.5 %
Revenue QoQ 8.51 %
Revenue YoY 11.86%
Profit QoQ 10.93 %
Profit YoY -50.68 %
Profit Margin (Sector Median: 5.8) 14.22 %
ROE (ROIC: 6.6) 39.47 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

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: 5.8)
ROE (ROIC: 0.54)
Altman Z

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) 0.14
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] 8.22
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR TAI KEAT CHAI reduced 1000000.0 units announced on 29 Dec 2020 at ~RM0.095

Summary


Market Cap: 144 M.

Number of Shares: 724 M.

Adjusted Float: 47.0%.

Stock highly correlated with

AVALAND (94%)

EWEIN (92%)

PERDANA (92%)

PERTAMA (92%)

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

Top Shareholdings

Updated on 3-Aug-2023

Shareholder % Value (M)
Abdul Rahman Bin Ali 26.63% 38.56
Bijak Permai Sdn Bhd 12.6% 18.24
Infra Bumitek Sdn Bhd 8.23% 11.92
Tan Sri Mohammed Azlan Bin Hashim 6.83% 9.89
Johan Zainuddin Bin Dzulkifli 5.57% 8.07
Titian Tegap Sdn Bhd 4.14% 5.99
Tey Chee Thong 3.95% 5.72
Suasa Unggul Sdn Bhd 2.76% 4.0
Mazlan bin Ismail 2.72% 3.94
Mohammed Azlan Bin Hashim 2.72% 3.94
Tengku Uzir bin Tengku Ubaidillah 1.24% 1.8
Wee Seng Yeen 0.62% 0.9
Perumal A/L Manimaran 0.61% 0.88
A Talib bin Taib 0.49% 0.71
Ng Ko Chee 0.48% 0.7
Chew Keng Kin 0.46% 0.67
Tey Suu Tain 0.4% 0.58
Loo Chee Lain 0.36% 0.52
Hafidah binti Pawanchik 0.36% 0.52
Intan Ainirawati Binti Abdul Razak 0.33% 0.48
Mohtar Bin Nong 0.33% 0.48
Abdul Malik Bin Nik Mohd Amin 0.33% 0.48
Geo-Mobile Asia Sdn. Bhd 0.3% 0.43
Chan Kai Fei 0.28% 0.41
Fakhri Yassin Bin Mahiaddin 0.28% 0.41
Mega First Housing Development Sdn Bhd 0.28% 0.41
Ramli Bin Din 0.28% 0.41
Razali Bin Mohd Yusof 0.28% 0.41
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.