Highlights

[MENANG] QoQ Quarter Result on 2012-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -7.65%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 62,591 80,897 50,309 74,485 32,505 91,264 111,864 -32.07%
  QoQ % -22.63% 60.80% -32.46% 129.15% -64.38% -18.42% -
  Horiz. % 55.95% 72.32% 44.97% 66.59% 29.06% 81.58% 100.00%
PBT 15,657 11,776 11,115 14,373 8,175 31,766 10,247 32.63%
  QoQ % 32.96% 5.95% -22.67% 75.82% -74.26% 210.00% -
  Horiz. % 152.80% 114.92% 108.47% 140.27% 79.78% 310.00% 100.00%
Tax -3,829 -4,005 -3,622 -4,751 -948 -12,254 -3,375 8.77%
  QoQ % 4.39% -10.57% 23.76% -401.16% 92.26% -263.08% -
  Horiz. % 113.45% 118.67% 107.32% 140.77% 28.09% 363.08% 100.00%
NP 11,828 7,771 7,493 9,622 7,227 19,512 6,872 43.57%
  QoQ % 52.21% 3.71% -22.13% 33.14% -62.96% 183.93% -
  Horiz. % 172.12% 113.08% 109.04% 140.02% 105.17% 283.93% 100.00%
NP to SH 7,458 3,244 4,027 4,840 5,241 10,386 3,946 52.81%
  QoQ % 129.90% -19.44% -16.80% -7.65% -49.54% 163.20% -
  Horiz. % 189.00% 82.21% 102.05% 122.66% 132.82% 263.20% 100.00%
Tax Rate 24.46 % 34.01 % 32.59 % 33.06 % 11.60 % 38.58 % 32.94 % -17.98%
  QoQ % -28.08% 4.36% -1.42% 185.00% -69.93% 17.12% -
  Horiz. % 74.26% 103.25% 98.94% 100.36% 35.22% 117.12% 100.00%
Total Cost 50,763 73,126 42,816 64,863 25,278 71,752 104,992 -38.37%
  QoQ % -30.58% 70.79% -33.99% 156.60% -64.77% -31.66% -
  Horiz. % 48.35% 69.65% 40.78% 61.78% 24.08% 68.34% 100.00%
Net Worth 185,692 178,240 175,008 170,975 166,140 160,809 150,214 15.17%
  QoQ % 4.18% 1.85% 2.36% 2.91% 3.32% 7.05% -
  Horiz. % 123.62% 118.66% 116.51% 113.82% 110.60% 107.05% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 185,692 178,240 175,008 170,975 166,140 160,809 150,214 15.17%
  QoQ % 4.18% 1.85% 2.36% 2.91% 3.32% 7.05% -
  Horiz. % 123.62% 118.66% 116.51% 113.82% 110.60% 107.05% 100.00%
NOSH 267,107 267,107 267,107 267,107 267,107 266,992 266,621 0.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.04% 0.14% -
  Horiz. % 100.18% 100.18% 100.18% 100.18% 100.18% 100.14% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.90 % 9.61 % 14.89 % 12.92 % 22.23 % 21.38 % 6.14 % 111.46%
  QoQ % 96.67% -35.46% 15.25% -41.88% 3.98% 248.21% -
  Horiz. % 307.82% 156.51% 242.51% 210.42% 362.05% 348.21% 100.00%
ROE 4.02 % 1.82 % 2.30 % 2.83 % 3.15 % 6.46 % 2.63 % 32.66%
  QoQ % 120.88% -20.87% -18.73% -10.16% -51.24% 145.63% -
  Horiz. % 152.85% 69.20% 87.45% 107.60% 119.77% 245.63% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.43 30.29 18.83 27.89 12.17 34.18 41.96 -32.17%
  QoQ % -22.65% 60.86% -32.48% 129.17% -64.39% -18.54% -
  Horiz. % 55.84% 72.19% 44.88% 66.47% 29.00% 81.46% 100.00%
EPS 2.79 1.21 1.51 1.81 1.96 3.89 1.48 52.54%
  QoQ % 130.58% -19.87% -16.57% -7.65% -49.61% 162.84% -
  Horiz. % 188.51% 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 0.6952 0.6673 0.6552 0.6401 0.6220 0.6023 0.5634 15.03%
  QoQ % 4.18% 1.85% 2.36% 2.91% 3.27% 6.90% -
  Horiz. % 123.39% 118.44% 116.29% 113.61% 110.40% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.02 16.83 10.46 15.49 6.76 18.98 23.27 -32.07%
  QoQ % -22.64% 60.90% -32.47% 129.14% -64.38% -18.44% -
  Horiz. % 55.95% 72.32% 44.95% 66.57% 29.05% 81.56% 100.00%
EPS 1.55 0.67 0.84 1.01 1.09 2.16 0.82 52.82%
  QoQ % 131.34% -20.24% -16.83% -7.34% -49.54% 163.41% -
  Horiz. % 189.02% 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 0.3862 0.3707 0.3640 0.3556 0.3456 0.3345 0.3124 15.17%
  QoQ % 4.18% 1.84% 2.36% 2.89% 3.32% 7.07% -
  Horiz. % 123.62% 118.66% 116.52% 113.83% 110.63% 107.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4800 0.3500 0.3600 0.3100 0.3100 0.2500 0.2500 -
P/RPS 2.05 1.16 1.91 1.11 2.55 0.73 0.60 126.68%
  QoQ % 76.72% -39.27% 72.07% -56.47% 249.32% 21.67% -
  Horiz. % 341.67% 193.33% 318.33% 185.00% 425.00% 121.67% 100.00%
P/EPS 17.19 28.82 23.88 17.11 15.80 6.43 16.89 1.18%
  QoQ % -40.35% 20.69% 39.57% 8.29% 145.72% -61.93% -
  Horiz. % 101.78% 170.63% 141.39% 101.30% 93.55% 38.07% 100.00%
EY 5.82 3.47 4.19 5.85 6.33 15.56 5.92 -1.13%
  QoQ % 67.72% -17.18% -28.38% -7.58% -59.32% 162.84% -
  Horiz. % 98.31% 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 0.69 0.52 0.55 0.48 0.50 0.42 0.44 34.94%
  QoQ % 32.69% -5.45% 14.58% -4.00% 19.05% -4.55% -
  Horiz. % 156.82% 118.18% 125.00% 109.09% 113.64% 95.45% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 22/08/13 07/05/13 26/02/13 30/11/12 30/08/12 29/05/12 -
Price 0.6550 0.3600 0.3200 0.3400 0.3400 0.2700 0.2400 -
P/RPS 2.80 1.19 1.70 1.22 2.79 0.79 0.57 188.69%
  QoQ % 135.29% -30.00% 39.34% -56.27% 253.16% 38.60% -
  Horiz. % 491.23% 208.77% 298.25% 214.04% 489.47% 138.60% 100.00%
P/EPS 23.46 29.64 21.23 18.76 17.33 6.94 16.22 27.87%
  QoQ % -20.85% 39.61% 13.17% 8.25% 149.71% -57.21% -
  Horiz. % 144.64% 182.74% 130.89% 115.66% 106.84% 42.79% 100.00%
EY 4.26 3.37 4.71 5.33 5.77 14.41 6.17 -21.86%
  QoQ % 26.41% -28.45% -11.63% -7.63% -59.96% 133.55% -
  Horiz. % 69.04% 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 0.94 0.54 0.49 0.53 0.55 0.45 0.43 68.36%
  QoQ % 74.07% 10.20% -7.55% -3.64% 22.22% 4.65% -
  Horiz. % 218.60% 125.58% 113.95% 123.26% 127.91% 104.65% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers