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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: The rapid price recovery is reassuring - Koon Yew Yin Koon Yew Yin's Blog
2. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
3. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
4. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
5. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
6. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
7. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers