Highlights

[MENANG] QoQ Quarter Result on 2013-09-30 [#1]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     129.90%    YoY -     42.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 68,911 74,543 66,754 62,591 80,897 50,309 74,485 -5.07%
  QoQ % -7.56% 11.67% 6.65% -22.63% 60.80% -32.46% -
  Horiz. % 92.52% 100.08% 89.62% 84.03% 108.61% 67.54% 100.00%
PBT 15,112 20,885 10,401 15,657 11,776 11,115 14,373 3.41%
  QoQ % -27.64% 100.80% -33.57% 32.96% 5.95% -22.67% -
  Horiz. % 105.14% 145.31% 72.36% 108.93% 81.93% 77.33% 100.00%
Tax -1,883 -4,228 -3,610 -3,829 -4,005 -3,622 -4,751 -46.13%
  QoQ % 55.46% -17.12% 5.72% 4.39% -10.57% 23.76% -
  Horiz. % 39.63% 88.99% 75.98% 80.59% 84.30% 76.24% 100.00%
NP 13,229 16,657 6,791 11,828 7,771 7,493 9,622 23.72%
  QoQ % -20.58% 145.28% -42.59% 52.21% 3.71% -22.13% -
  Horiz. % 137.49% 173.11% 70.58% 122.93% 80.76% 77.87% 100.00%
NP to SH 7,847 11,393 2,606 7,458 3,244 4,027 4,840 38.13%
  QoQ % -31.12% 337.18% -65.06% 129.90% -19.44% -16.80% -
  Horiz. % 162.13% 235.39% 53.84% 154.09% 67.02% 83.20% 100.00%
Tax Rate 12.46 % 20.24 % 34.71 % 24.46 % 34.01 % 32.59 % 33.06 % -47.92%
  QoQ % -38.44% -41.69% 41.91% -28.08% 4.36% -1.42% -
  Horiz. % 37.69% 61.22% 104.99% 73.99% 102.87% 98.58% 100.00%
Total Cost 55,682 57,886 59,963 50,763 73,126 42,816 64,863 -9.70%
  QoQ % -3.81% -3.46% 18.12% -30.58% 70.79% -33.99% -
  Horiz. % 85.85% 89.24% 92.45% 78.26% 112.74% 66.01% 100.00%
Net Worth 204,363 199,715 188,310 185,692 178,240 175,008 170,975 12.66%
  QoQ % 2.33% 6.06% 1.41% 4.18% 1.85% 2.36% -
  Horiz. % 119.53% 116.81% 110.14% 108.61% 104.25% 102.36% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 204,363 199,715 188,310 185,692 178,240 175,008 170,975 12.66%
  QoQ % 2.33% 6.06% 1.41% 4.18% 1.85% 2.36% -
  Horiz. % 119.53% 116.81% 110.14% 108.61% 104.25% 102.36% 100.00%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 267,107 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.20 % 22.35 % 10.17 % 18.90 % 9.61 % 14.89 % 12.92 % 30.32%
  QoQ % -14.09% 119.76% -46.19% 96.67% -35.46% 15.25% -
  Horiz. % 148.61% 172.99% 78.72% 146.28% 74.38% 115.25% 100.00%
ROE 3.84 % 5.70 % 1.38 % 4.02 % 1.82 % 2.30 % 2.83 % 22.63%
  QoQ % -32.63% 313.04% -65.67% 120.88% -20.87% -18.73% -
  Horiz. % 135.69% 201.41% 48.76% 142.05% 64.31% 81.27% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.80 27.91 24.99 23.43 30.29 18.83 27.89 -5.07%
  QoQ % -7.56% 11.68% 6.66% -22.65% 60.86% -32.48% -
  Horiz. % 92.51% 100.07% 89.60% 84.01% 108.61% 67.52% 100.00%
EPS 2.94 4.27 0.98 2.79 1.21 1.51 1.81 38.30%
  QoQ % -31.15% 335.71% -64.87% 130.58% -19.87% -16.57% -
  Horiz. % 162.43% 235.91% 54.14% 154.14% 66.85% 83.43% 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 0.7651 0.7477 0.7050 0.6952 0.6673 0.6552 0.6401 12.66%
  QoQ % 2.33% 6.06% 1.41% 4.18% 1.85% 2.36% -
  Horiz. % 119.53% 116.81% 110.14% 108.61% 104.25% 102.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.33 15.50 13.88 13.02 16.83 10.46 15.49 -5.07%
  QoQ % -7.55% 11.67% 6.61% -22.64% 60.90% -32.47% -
  Horiz. % 92.51% 100.06% 89.61% 84.05% 108.65% 67.53% 100.00%
EPS 1.63 2.37 0.54 1.55 0.67 0.84 1.01 37.71%
  QoQ % -31.22% 338.89% -65.16% 131.34% -20.24% -16.83% -
  Horiz. % 161.39% 234.65% 53.47% 153.47% 66.34% 83.17% 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 0.4250 0.4154 0.3917 0.3862 0.3707 0.3640 0.3556 12.66%
  QoQ % 2.31% 6.05% 1.42% 4.18% 1.84% 2.36% -
  Horiz. % 119.52% 116.82% 110.15% 108.61% 104.25% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.2800 0.8600 0.6400 0.4800 0.3500 0.3600 0.3100 -
P/RPS 4.96 3.08 2.56 2.05 1.16 1.91 1.11 172.04%
  QoQ % 61.04% 20.31% 24.88% 76.72% -39.27% 72.07% -
  Horiz. % 446.85% 277.48% 230.63% 184.68% 104.50% 172.07% 100.00%
P/EPS 43.57 20.16 65.60 17.19 28.82 23.88 17.11 86.80%
  QoQ % 116.12% -69.27% 281.62% -40.35% 20.69% 39.57% -
  Horiz. % 254.65% 117.83% 383.40% 100.47% 168.44% 139.57% 100.00%
EY 2.30 4.96 1.52 5.82 3.47 4.19 5.85 -46.42%
  QoQ % -53.63% 226.32% -73.88% 67.72% -17.18% -28.38% -
  Horiz. % 39.32% 84.79% 25.98% 99.49% 59.32% 71.62% 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 1.67 1.15 0.91 0.69 0.52 0.55 0.48 130.13%
  QoQ % 45.22% 26.37% 31.88% 32.69% -5.45% 14.58% -
  Horiz. % 347.92% 239.58% 189.58% 143.75% 108.33% 114.58% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 25/02/14 22/11/13 22/08/13 07/05/13 26/02/13 -
Price 1.0500 1.0600 0.9000 0.6550 0.3600 0.3200 0.3400 -
P/RPS 4.07 3.80 3.60 2.80 1.19 1.70 1.22 123.76%
  QoQ % 7.11% 5.56% 28.57% 135.29% -30.00% 39.34% -
  Horiz. % 333.61% 311.48% 295.08% 229.51% 97.54% 139.34% 100.00%
P/EPS 35.74 24.85 92.25 23.46 29.64 21.23 18.76 53.86%
  QoQ % 43.82% -73.06% 293.22% -20.85% 39.61% 13.17% -
  Horiz. % 190.51% 132.46% 491.74% 125.05% 158.00% 113.17% 100.00%
EY 2.80 4.02 1.08 4.26 3.37 4.71 5.33 -34.97%
  QoQ % -30.35% 272.22% -74.65% 26.41% -28.45% -11.63% -
  Horiz. % 52.53% 75.42% 20.26% 79.92% 63.23% 88.37% 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 1.37 1.42 1.28 0.94 0.54 0.49 0.53 88.68%
  QoQ % -3.52% 10.94% 36.17% 74.07% 10.20% -7.55% -
  Horiz. % 258.49% 267.92% 241.51% 177.36% 101.89% 92.45% 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.
 


 

224  194  453  1391 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 MYEG 1.240.00 
 ARMADA 0.395+0.01 
 PWRWELL 0.315+0.015 
 DGB 0.07+0.005 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers