Highlights

[MENANG] QoQ Quarter Result on 2013-03-31 [#3]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -16.80%    YoY -     2.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 66,754 62,591 80,897 50,309 74,485 32,505 91,264 -18.77%
  QoQ % 6.65% -22.63% 60.80% -32.46% 129.15% -64.38% -
  Horiz. % 73.14% 68.58% 88.64% 55.12% 81.61% 35.62% 100.00%
PBT 10,401 15,657 11,776 11,115 14,373 8,175 31,766 -52.40%
  QoQ % -33.57% 32.96% 5.95% -22.67% 75.82% -74.26% -
  Horiz. % 32.74% 49.29% 37.07% 34.99% 45.25% 25.74% 100.00%
Tax -3,610 -3,829 -4,005 -3,622 -4,751 -948 -12,254 -55.63%
  QoQ % 5.72% 4.39% -10.57% 23.76% -401.16% 92.26% -
  Horiz. % 29.46% 31.25% 32.68% 29.56% 38.77% 7.74% 100.00%
NP 6,791 11,828 7,771 7,493 9,622 7,227 19,512 -50.43%
  QoQ % -42.59% 52.21% 3.71% -22.13% 33.14% -62.96% -
  Horiz. % 34.80% 60.62% 39.83% 38.40% 49.31% 37.04% 100.00%
NP to SH 2,606 7,458 3,244 4,027 4,840 5,241 10,386 -60.12%
  QoQ % -65.06% 129.90% -19.44% -16.80% -7.65% -49.54% -
  Horiz. % 25.09% 71.81% 31.23% 38.77% 46.60% 50.46% 100.00%
Tax Rate 34.71 % 24.46 % 34.01 % 32.59 % 33.06 % 11.60 % 38.58 % -6.79%
  QoQ % 41.91% -28.08% 4.36% -1.42% 185.00% -69.93% -
  Horiz. % 89.97% 63.40% 88.15% 84.47% 85.69% 30.07% 100.00%
Total Cost 59,963 50,763 73,126 42,816 64,863 25,278 71,752 -11.25%
  QoQ % 18.12% -30.58% 70.79% -33.99% 156.60% -64.77% -
  Horiz. % 83.57% 70.75% 101.91% 59.67% 90.40% 35.23% 100.00%
Net Worth 188,310 185,692 178,240 175,008 170,975 166,140 160,809 11.07%
  QoQ % 1.41% 4.18% 1.85% 2.36% 2.91% 3.32% -
  Horiz. % 117.10% 115.47% 110.84% 108.83% 106.32% 103.32% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 188,310 185,692 178,240 175,008 170,975 166,140 160,809 11.07%
  QoQ % 1.41% 4.18% 1.85% 2.36% 2.91% 3.32% -
  Horiz. % 117.10% 115.47% 110.84% 108.83% 106.32% 103.32% 100.00%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 266,992 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.04% 100.04% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.17 % 18.90 % 9.61 % 14.89 % 12.92 % 22.23 % 21.38 % -38.98%
  QoQ % -46.19% 96.67% -35.46% 15.25% -41.88% 3.98% -
  Horiz. % 47.57% 88.40% 44.95% 69.64% 60.43% 103.98% 100.00%
ROE 1.38 % 4.02 % 1.82 % 2.30 % 2.83 % 3.15 % 6.46 % -64.16%
  QoQ % -65.67% 120.88% -20.87% -18.73% -10.16% -51.24% -
  Horiz. % 21.36% 62.23% 28.17% 35.60% 43.81% 48.76% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.99 23.43 30.29 18.83 27.89 12.17 34.18 -18.80%
  QoQ % 6.66% -22.65% 60.86% -32.48% 129.17% -64.39% -
  Horiz. % 73.11% 68.55% 88.62% 55.09% 81.60% 35.61% 100.00%
EPS 0.98 2.79 1.21 1.51 1.81 1.96 3.89 -60.01%
  QoQ % -64.87% 130.58% -19.87% -16.57% -7.65% -49.61% -
  Horiz. % 25.19% 71.72% 31.11% 38.82% 46.53% 50.39% 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 0.7050 0.6952 0.6673 0.6552 0.6401 0.6220 0.6023 11.03%
  QoQ % 1.41% 4.18% 1.85% 2.36% 2.91% 3.27% -
  Horiz. % 117.05% 115.42% 110.79% 108.78% 106.28% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.88 13.02 16.83 10.46 15.49 6.76 18.98 -18.78%
  QoQ % 6.61% -22.64% 60.90% -32.47% 129.14% -64.38% -
  Horiz. % 73.13% 68.60% 88.67% 55.11% 81.61% 35.62% 100.00%
EPS 0.54 1.55 0.67 0.84 1.01 1.09 2.16 -60.21%
  QoQ % -65.16% 131.34% -20.24% -16.83% -7.34% -49.54% -
  Horiz. % 25.00% 71.76% 31.02% 38.89% 46.76% 50.46% 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 0.3917 0.3862 0.3707 0.3640 0.3556 0.3456 0.3345 11.07%
  QoQ % 1.42% 4.18% 1.84% 2.36% 2.89% 3.32% -
  Horiz. % 117.10% 115.46% 110.82% 108.82% 106.31% 103.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.6400 0.4800 0.3500 0.3600 0.3100 0.3100 0.2500 -
P/RPS 2.56 2.05 1.16 1.91 1.11 2.55 0.73 130.30%
  QoQ % 24.88% 76.72% -39.27% 72.07% -56.47% 249.32% -
  Horiz. % 350.68% 280.82% 158.90% 261.64% 152.05% 349.32% 100.00%
P/EPS 65.60 17.19 28.82 23.88 17.11 15.80 6.43 368.41%
  QoQ % 281.62% -40.35% 20.69% 39.57% 8.29% 145.72% -
  Horiz. % 1,020.22% 267.34% 448.21% 371.38% 266.10% 245.72% 100.00%
EY 1.52 5.82 3.47 4.19 5.85 6.33 15.56 -78.70%
  QoQ % -73.88% 67.72% -17.18% -28.38% -7.58% -59.32% -
  Horiz. % 9.77% 37.40% 22.30% 26.93% 37.60% 40.68% 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 0.91 0.69 0.52 0.55 0.48 0.50 0.42 67.21%
  QoQ % 31.88% 32.69% -5.45% 14.58% -4.00% 19.05% -
  Horiz. % 216.67% 164.29% 123.81% 130.95% 114.29% 119.05% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 22/11/13 22/08/13 07/05/13 26/02/13 30/11/12 30/08/12 -
Price 0.9000 0.6550 0.3600 0.3200 0.3400 0.3400 0.2700 -
P/RPS 3.60 2.80 1.19 1.70 1.22 2.79 0.79 174.11%
  QoQ % 28.57% 135.29% -30.00% 39.34% -56.27% 253.16% -
  Horiz. % 455.70% 354.43% 150.63% 215.19% 154.43% 353.16% 100.00%
P/EPS 92.25 23.46 29.64 21.23 18.76 17.33 6.94 458.50%
  QoQ % 293.22% -20.85% 39.61% 13.17% 8.25% 149.71% -
  Horiz. % 1,329.25% 338.04% 427.09% 305.91% 270.32% 249.71% 100.00%
EY 1.08 4.26 3.37 4.71 5.33 5.77 14.41 -82.14%
  QoQ % -74.65% 26.41% -28.45% -11.63% -7.63% -59.96% -
  Horiz. % 7.49% 29.56% 23.39% 32.69% 36.99% 40.04% 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 1.28 0.94 0.54 0.49 0.53 0.55 0.45 100.37%
  QoQ % 36.17% 74.07% 10.20% -7.55% -3.64% 22.22% -
  Horiz. % 284.44% 208.89% 120.00% 108.89% 117.78% 122.22% 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
Partners & Brokers