Highlights

[MENANG] QoQ Quarter Result on 2012-09-30 [#1]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -49.54%    YoY -     272.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 80,897 50,309 74,485 32,505 91,264 111,864 0 -
  QoQ % 60.80% -32.46% 129.15% -64.38% -18.42% 0.00% -
  Horiz. % 72.32% 44.97% 66.59% 29.06% 81.58% 100.00% -
PBT 11,776 11,115 14,373 8,175 31,766 10,247 0 -
  QoQ % 5.95% -22.67% 75.82% -74.26% 210.00% 0.00% -
  Horiz. % 114.92% 108.47% 140.27% 79.78% 310.00% 100.00% -
Tax -4,005 -3,622 -4,751 -948 -12,254 -3,375 0 -
  QoQ % -10.57% 23.76% -401.16% 92.26% -263.08% 0.00% -
  Horiz. % 118.67% 107.32% 140.77% 28.09% 363.08% 100.00% -
NP 7,771 7,493 9,622 7,227 19,512 6,872 0 -
  QoQ % 3.71% -22.13% 33.14% -62.96% 183.93% 0.00% -
  Horiz. % 113.08% 109.04% 140.02% 105.17% 283.93% 100.00% -
NP to SH 3,244 4,027 4,840 5,241 10,386 3,946 0 -
  QoQ % -19.44% -16.80% -7.65% -49.54% 163.20% 0.00% -
  Horiz. % 82.21% 102.05% 122.66% 132.82% 263.20% 100.00% -
Tax Rate 34.01 % 32.59 % 33.06 % 11.60 % 38.58 % 32.94 % - % -
  QoQ % 4.36% -1.42% 185.00% -69.93% 17.12% 0.00% -
  Horiz. % 103.25% 98.94% 100.36% 35.22% 117.12% 100.00% -
Total Cost 73,126 42,816 64,863 25,278 71,752 104,992 0 -
  QoQ % 70.79% -33.99% 156.60% -64.77% -31.66% 0.00% -
  Horiz. % 69.65% 40.78% 61.78% 24.08% 68.34% 100.00% -
Net Worth 178,240 175,008 170,975 166,140 160,809 150,214 160,479 7.26%
  QoQ % 1.85% 2.36% 2.91% 3.32% 7.05% -6.40% -
  Horiz. % 111.07% 109.05% 106.54% 103.53% 100.21% 93.60% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 178,240 175,008 170,975 166,140 160,809 150,214 160,479 7.26%
  QoQ % 1.85% 2.36% 2.91% 3.32% 7.05% -6.40% -
  Horiz. % 111.07% 109.05% 106.54% 103.53% 100.21% 93.60% 100.00%
NOSH 267,107 267,107 267,107 267,107 266,992 266,621 266,444 0.17%
  QoQ % 0.00% 0.00% 0.00% 0.04% 0.14% 0.07% -
  Horiz. % 100.25% 100.25% 100.25% 100.25% 100.21% 100.07% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.61 % 14.89 % 12.92 % 22.23 % 21.38 % 6.14 % - % -
  QoQ % -35.46% 15.25% -41.88% 3.98% 248.21% 0.00% -
  Horiz. % 156.51% 242.51% 210.42% 362.05% 348.21% 100.00% -
ROE 1.82 % 2.30 % 2.83 % 3.15 % 6.46 % 2.63 % - % -
  QoQ % -20.87% -18.73% -10.16% -51.24% 145.63% 0.00% -
  Horiz. % 69.20% 87.45% 107.60% 119.77% 245.63% 100.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.29 18.83 27.89 12.17 34.18 41.96 - -
  QoQ % 60.86% -32.48% 129.17% -64.39% -18.54% 0.00% -
  Horiz. % 72.19% 44.88% 66.47% 29.00% 81.46% 100.00% -
EPS 1.21 1.51 1.81 1.96 3.89 1.48 0.00 -
  QoQ % -19.87% -16.57% -7.65% -49.61% 162.84% 0.00% -
  Horiz. % 81.76% 102.03% 122.30% 132.43% 262.84% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6673 0.6552 0.6401 0.6220 0.6023 0.5634 0.6023 7.08%
  QoQ % 1.85% 2.36% 2.91% 3.27% 6.90% -6.46% -
  Horiz. % 110.79% 108.78% 106.28% 103.27% 100.00% 93.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.83 10.46 15.49 6.76 18.98 23.27 - -
  QoQ % 60.90% -32.47% 129.14% -64.38% -18.44% 0.00% -
  Horiz. % 72.32% 44.95% 66.57% 29.05% 81.56% 100.00% -
EPS 0.67 0.84 1.01 1.09 2.16 0.82 0.00 -
  QoQ % -20.24% -16.83% -7.34% -49.54% 163.41% 0.00% -
  Horiz. % 81.71% 102.44% 123.17% 132.93% 263.41% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3707 0.3640 0.3556 0.3456 0.3345 0.3124 0.3338 7.25%
  QoQ % 1.84% 2.36% 2.89% 3.32% 7.07% -6.41% -
  Horiz. % 111.05% 109.05% 106.53% 103.54% 100.21% 93.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3500 0.3600 0.3100 0.3100 0.2500 0.2500 0.2300 -
P/RPS 1.16 1.91 1.11 2.55 0.73 0.60 0.00 -
  QoQ % -39.27% 72.07% -56.47% 249.32% 21.67% 0.00% -
  Horiz. % 193.33% 318.33% 185.00% 425.00% 121.67% 100.00% -
P/EPS 28.82 23.88 17.11 15.80 6.43 16.89 0.00 -
  QoQ % 20.69% 39.57% 8.29% 145.72% -61.93% 0.00% -
  Horiz. % 170.63% 141.39% 101.30% 93.55% 38.07% 100.00% -
EY 3.47 4.19 5.85 6.33 15.56 5.92 0.00 -
  QoQ % -17.18% -28.38% -7.58% -59.32% 162.84% 0.00% -
  Horiz. % 58.61% 70.78% 98.82% 106.93% 262.84% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.55 0.48 0.50 0.42 0.44 0.38 23.28%
  QoQ % -5.45% 14.58% -4.00% 19.05% -4.55% 15.79% -
  Horiz. % 136.84% 144.74% 126.32% 131.58% 110.53% 115.79% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 07/05/13 26/02/13 30/11/12 30/08/12 29/05/12 29/02/12 -
Price 0.3600 0.3200 0.3400 0.3400 0.2700 0.2400 0.2500 -
P/RPS 1.19 1.70 1.22 2.79 0.79 0.57 0.00 -
  QoQ % -30.00% 39.34% -56.27% 253.16% 38.60% 0.00% -
  Horiz. % 208.77% 298.25% 214.04% 489.47% 138.60% 100.00% -
P/EPS 29.64 21.23 18.76 17.33 6.94 16.22 0.00 -
  QoQ % 39.61% 13.17% 8.25% 149.71% -57.21% 0.00% -
  Horiz. % 182.74% 130.89% 115.66% 106.84% 42.79% 100.00% -
EY 3.37 4.71 5.33 5.77 14.41 6.17 0.00 -
  QoQ % -28.45% -11.63% -7.63% -59.96% 133.55% 0.00% -
  Horiz. % 54.62% 76.34% 86.39% 93.52% 233.55% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.49 0.53 0.55 0.45 0.43 0.42 18.26%
  QoQ % 10.20% -7.55% -3.64% 22.22% 4.65% 2.38% -
  Horiz. % 128.57% 116.67% 126.19% 130.95% 107.14% 102.38% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers