Highlights

[MENANG] QoQ TTM Result on 2013-06-30 [#4]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -29.16%    YoY -     125.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 284,785 260,551 268,282 238,196 248,563 310,118 235,633 13.48%
  QoQ % 9.30% -2.88% 12.63% -4.17% -19.85% 31.61% -
  Horiz. % 120.86% 110.57% 113.86% 101.09% 105.49% 131.61% 100.00%
PBT 58,719 48,949 52,921 45,439 65,429 64,561 46,632 16.62%
  QoQ % 19.96% -7.51% 16.47% -30.55% 1.34% 38.45% -
  Horiz. % 125.92% 104.97% 113.49% 97.44% 140.31% 138.45% 100.00%
Tax -15,672 -15,066 -16,207 -13,326 -21,575 -21,328 -16,577 -3.68%
  QoQ % -4.02% 7.04% -21.62% 38.23% -1.16% -28.66% -
  Horiz. % 94.54% 90.88% 97.77% 80.39% 130.15% 128.66% 100.00%
NP 43,047 33,883 36,714 32,113 43,854 43,233 30,055 27.09%
  QoQ % 27.05% -7.71% 14.33% -26.77% 1.44% 43.85% -
  Horiz. % 143.23% 112.74% 122.16% 106.85% 145.91% 143.85% 100.00%
NP to SH 24,701 17,335 19,569 17,352 24,494 24,413 15,976 33.75%
  QoQ % 42.49% -11.42% 12.78% -29.16% 0.33% 52.81% -
  Horiz. % 154.61% 108.51% 122.49% 108.61% 153.32% 152.81% 100.00%
Tax Rate 26.69 % 30.78 % 30.62 % 29.33 % 32.97 % 33.04 % 35.55 % -17.41%
  QoQ % -13.29% 0.52% 4.40% -11.04% -0.21% -7.06% -
  Horiz. % 75.08% 86.58% 86.13% 82.50% 92.74% 92.94% 100.00%
Total Cost 241,738 226,668 231,568 206,083 204,709 266,885 205,578 11.42%
  QoQ % 6.65% -2.12% 12.37% 0.67% -23.30% 29.82% -
  Horiz. % 117.59% 110.26% 112.64% 100.25% 99.58% 129.82% 100.00%
Net Worth 199,715 188,310 185,692 178,240 175,008 170,975 166,140 13.07%
  QoQ % 6.06% 1.41% 4.18% 1.85% 2.36% 2.91% -
  Horiz. % 120.21% 113.34% 111.77% 107.28% 105.34% 102.91% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 199,715 188,310 185,692 178,240 175,008 170,975 166,140 13.07%
  QoQ % 6.06% 1.41% 4.18% 1.85% 2.36% 2.91% -
  Horiz. % 120.21% 113.34% 111.77% 107.28% 105.34% 102.91% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.12 % 13.00 % 13.68 % 13.48 % 17.64 % 13.94 % 12.76 % 11.99%
  QoQ % 16.31% -4.97% 1.48% -23.58% 26.54% 9.25% -
  Horiz. % 118.50% 101.88% 107.21% 105.64% 138.24% 109.25% 100.00%
ROE 12.37 % 9.21 % 10.54 % 9.74 % 14.00 % 14.28 % 9.62 % 18.27%
  QoQ % 34.31% -12.62% 8.21% -30.43% -1.96% 48.44% -
  Horiz. % 128.59% 95.74% 109.56% 101.25% 145.53% 148.44% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 106.62 97.55 100.44 89.18 93.06 116.10 88.22 13.47%
  QoQ % 9.30% -2.88% 12.63% -4.17% -19.84% 31.60% -
  Horiz. % 120.86% 110.58% 113.85% 101.09% 105.49% 131.60% 100.00%
EPS 9.25 6.49 7.33 6.50 9.17 9.14 5.98 33.79%
  QoQ % 42.53% -11.46% 12.77% -29.12% 0.33% 52.84% -
  Horiz. % 154.68% 108.53% 122.58% 108.70% 153.34% 152.84% 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 0.7477 0.7050 0.6952 0.6673 0.6552 0.6401 0.6220 13.07%
  QoQ % 6.06% 1.41% 4.18% 1.85% 2.36% 2.91% -
  Horiz. % 120.21% 113.34% 111.77% 107.28% 105.34% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.23 54.19 55.80 49.54 51.70 64.50 49.01 13.47%
  QoQ % 9.30% -2.89% 12.64% -4.18% -19.84% 31.61% -
  Horiz. % 120.85% 110.57% 113.85% 101.08% 105.49% 131.61% 100.00%
EPS 5.14 3.61 4.07 3.61 5.09 5.08 3.32 33.86%
  QoQ % 42.38% -11.30% 12.74% -29.08% 0.20% 53.01% -
  Horiz. % 154.82% 108.73% 122.59% 108.73% 153.31% 153.01% 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 0.4154 0.3917 0.3862 0.3707 0.3640 0.3556 0.3456 13.06%
  QoQ % 6.05% 1.42% 4.18% 1.84% 2.36% 2.89% -
  Horiz. % 120.20% 113.34% 111.75% 107.26% 105.32% 102.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8600 0.6400 0.4800 0.3500 0.3600 0.3100 0.3100 -
P/RPS 0.81 0.66 0.48 0.39 0.39 0.27 0.35 75.05%
  QoQ % 22.73% 37.50% 23.08% 0.00% 44.44% -22.86% -
  Horiz. % 231.43% 188.57% 137.14% 111.43% 111.43% 77.14% 100.00%
P/EPS 9.30 9.86 6.55 5.39 3.93 3.39 5.18 47.77%
  QoQ % -5.68% 50.53% 21.52% 37.15% 15.93% -34.56% -
  Horiz. % 179.54% 190.35% 126.45% 104.05% 75.87% 65.44% 100.00%
EY 10.75 10.14 15.26 18.56 25.47 29.48 19.29 -32.30%
  QoQ % 6.02% -33.55% -17.78% -27.13% -13.60% 52.83% -
  Horiz. % 55.73% 52.57% 79.11% 96.22% 132.04% 152.83% 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 1.15 0.91 0.69 0.52 0.55 0.48 0.50 74.33%
  QoQ % 26.37% 31.88% 32.69% -5.45% 14.58% -4.00% -
  Horiz. % 230.00% 182.00% 138.00% 104.00% 110.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 22/11/13 22/08/13 07/05/13 26/02/13 30/11/12 -
Price 1.0600 0.9000 0.6550 0.3600 0.3200 0.3400 0.3400 -
P/RPS 0.99 0.92 0.65 0.40 0.34 0.29 0.39 86.19%
  QoQ % 7.61% 41.54% 62.50% 17.65% 17.24% -25.64% -
  Horiz. % 253.85% 235.90% 166.67% 102.56% 87.18% 74.36% 100.00%
P/EPS 11.46 13.87 8.94 5.54 3.49 3.72 5.68 59.74%
  QoQ % -17.38% 55.15% 61.37% 58.74% -6.18% -34.51% -
  Horiz. % 201.76% 244.19% 157.39% 97.54% 61.44% 65.49% 100.00%
EY 8.72 7.21 11.19 18.05 28.66 26.88 17.59 -37.39%
  QoQ % 20.94% -35.57% -38.01% -37.02% 6.62% 52.81% -
  Horiz. % 49.57% 40.99% 63.62% 102.62% 162.93% 152.81% 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 1.42 1.28 0.94 0.54 0.49 0.53 0.55 88.31%
  QoQ % 10.94% 36.17% 74.07% 10.20% -7.55% -3.64% -
  Horiz. % 258.18% 232.73% 170.91% 98.18% 89.09% 96.36% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

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
Partners & Brokers