Highlights

[MENANG] QoQ Quarter Result on 2013-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -65.06%    YoY -     -46.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 70,232 68,911 74,543 66,754 62,591 80,897 50,309 24.88%
  QoQ % 1.92% -7.56% 11.67% 6.65% -22.63% 60.80% -
  Horiz. % 139.60% 136.98% 148.17% 132.69% 124.41% 160.80% 100.00%
PBT 10,831 15,112 20,885 10,401 15,657 11,776 11,115 -1.71%
  QoQ % -28.33% -27.64% 100.80% -33.57% 32.96% 5.95% -
  Horiz. % 97.44% 135.96% 187.90% 93.58% 140.86% 105.95% 100.00%
Tax -4,866 -1,883 -4,228 -3,610 -3,829 -4,005 -3,622 21.73%
  QoQ % -158.42% 55.46% -17.12% 5.72% 4.39% -10.57% -
  Horiz. % 134.35% 51.99% 116.73% 99.67% 105.72% 110.57% 100.00%
NP 5,965 13,229 16,657 6,791 11,828 7,771 7,493 -14.09%
  QoQ % -54.91% -20.58% 145.28% -42.59% 52.21% 3.71% -
  Horiz. % 79.61% 176.55% 222.30% 90.63% 157.85% 103.71% 100.00%
NP to SH 1,703 7,847 11,393 2,606 7,458 3,244 4,027 -43.63%
  QoQ % -78.30% -31.12% 337.18% -65.06% 129.90% -19.44% -
  Horiz. % 42.29% 194.86% 282.92% 64.71% 185.20% 80.56% 100.00%
Tax Rate 44.93 % 12.46 % 20.24 % 34.71 % 24.46 % 34.01 % 32.59 % 23.85%
  QoQ % 260.59% -38.44% -41.69% 41.91% -28.08% 4.36% -
  Horiz. % 137.86% 38.23% 62.10% 106.51% 75.05% 104.36% 100.00%
Total Cost 64,267 55,682 57,886 59,963 50,763 73,126 42,816 31.06%
  QoQ % 15.42% -3.81% -3.46% 18.12% -30.58% 70.79% -
  Horiz. % 150.10% 130.05% 135.20% 140.05% 118.56% 170.79% 100.00%
Net Worth 205,690 204,363 199,715 188,310 185,692 178,240 175,008 11.36%
  QoQ % 0.65% 2.33% 6.06% 1.41% 4.18% 1.85% -
  Horiz. % 117.53% 116.77% 114.12% 107.60% 106.11% 101.85% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 205,690 204,363 199,715 188,310 185,692 178,240 175,008 11.36%
  QoQ % 0.65% 2.33% 6.06% 1.41% 4.18% 1.85% -
  Horiz. % 117.53% 116.77% 114.12% 107.60% 106.11% 101.85% 100.00%
NOSH 266,093 267,107 267,107 267,107 267,107 267,107 267,107 -0.25%
  QoQ % -0.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.62% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.49 % 19.20 % 22.35 % 10.17 % 18.90 % 9.61 % 14.89 % -31.22%
  QoQ % -55.78% -14.09% 119.76% -46.19% 96.67% -35.46% -
  Horiz. % 57.02% 128.95% 150.10% 68.30% 126.93% 64.54% 100.00%
ROE 0.83 % 3.84 % 5.70 % 1.38 % 4.02 % 1.82 % 2.30 % -49.28%
  QoQ % -78.39% -32.63% 313.04% -65.67% 120.88% -20.87% -
  Horiz. % 36.09% 166.96% 247.83% 60.00% 174.78% 79.13% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.39 25.80 27.91 24.99 23.43 30.29 18.83 25.21%
  QoQ % 2.29% -7.56% 11.68% 6.66% -22.65% 60.86% -
  Horiz. % 140.15% 137.02% 148.22% 132.71% 124.43% 160.86% 100.00%
EPS 0.64 2.94 4.27 0.98 2.79 1.21 1.51 -43.55%
  QoQ % -78.23% -31.15% 335.71% -64.87% 130.58% -19.87% -
  Horiz. % 42.38% 194.70% 282.78% 64.90% 184.77% 80.13% 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 0.7730 0.7651 0.7477 0.7050 0.6952 0.6673 0.6552 11.64%
  QoQ % 1.03% 2.33% 6.06% 1.41% 4.18% 1.85% -
  Horiz. % 117.98% 116.77% 114.12% 107.60% 106.11% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.61 14.33 15.50 13.88 13.02 16.83 10.46 24.93%
  QoQ % 1.95% -7.55% 11.67% 6.61% -22.64% 60.90% -
  Horiz. % 139.67% 137.00% 148.18% 132.70% 124.47% 160.90% 100.00%
EPS 0.35 1.63 2.37 0.54 1.55 0.67 0.84 -44.18%
  QoQ % -78.53% -31.22% 338.89% -65.16% 131.34% -20.24% -
  Horiz. % 41.67% 194.05% 282.14% 64.29% 184.52% 79.76% 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 0.4278 0.4250 0.4154 0.3917 0.3862 0.3707 0.3640 11.36%
  QoQ % 0.66% 2.31% 6.05% 1.42% 4.18% 1.84% -
  Horiz. % 117.53% 116.76% 114.12% 107.61% 106.10% 101.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.9300 1.2800 0.8600 0.6400 0.4800 0.3500 0.3600 -
P/RPS 3.52 4.96 3.08 2.56 2.05 1.16 1.91 50.26%
  QoQ % -29.03% 61.04% 20.31% 24.88% 76.72% -39.27% -
  Horiz. % 184.29% 259.69% 161.26% 134.03% 107.33% 60.73% 100.00%
P/EPS 145.31 43.57 20.16 65.60 17.19 28.82 23.88 232.94%
  QoQ % 233.51% 116.12% -69.27% 281.62% -40.35% 20.69% -
  Horiz. % 608.50% 182.45% 84.42% 274.71% 71.98% 120.69% 100.00%
EY 0.69 2.30 4.96 1.52 5.82 3.47 4.19 -69.92%
  QoQ % -70.00% -53.63% 226.32% -73.88% 67.72% -17.18% -
  Horiz. % 16.47% 54.89% 118.38% 36.28% 138.90% 82.82% 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 1.20 1.67 1.15 0.91 0.69 0.52 0.55 68.14%
  QoQ % -28.14% 45.22% 26.37% 31.88% 32.69% -5.45% -
  Horiz. % 218.18% 303.64% 209.09% 165.45% 125.45% 94.55% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 29/08/14 29/05/14 25/02/14 22/11/13 22/08/13 07/05/13 -
Price 0.8950 1.0500 1.0600 0.9000 0.6550 0.3600 0.3200 -
P/RPS 3.39 4.07 3.80 3.60 2.80 1.19 1.70 58.36%
  QoQ % -16.71% 7.11% 5.56% 28.57% 135.29% -30.00% -
  Horiz. % 199.41% 239.41% 223.53% 211.76% 164.71% 70.00% 100.00%
P/EPS 139.84 35.74 24.85 92.25 23.46 29.64 21.23 250.99%
  QoQ % 291.27% 43.82% -73.06% 293.22% -20.85% 39.61% -
  Horiz. % 658.69% 168.35% 117.05% 434.53% 110.50% 139.61% 100.00%
EY 0.72 2.80 4.02 1.08 4.26 3.37 4.71 -71.38%
  QoQ % -74.29% -30.35% 272.22% -74.65% 26.41% -28.45% -
  Horiz. % 15.29% 59.45% 85.35% 22.93% 90.45% 71.55% 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 1.16 1.37 1.42 1.28 0.94 0.54 0.49 77.53%
  QoQ % -15.33% -3.52% 10.94% 36.17% 74.07% 10.20% -
  Horiz. % 236.73% 279.59% 289.80% 261.22% 191.84% 110.20% 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.
 


 

265  282  484  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers