Highlights

[MENANG] QoQ TTM Result on 2015-06-30 [#4]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -11.20%    YoY -     81.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 206,120 266,739 247,645 276,623 276,956 243,716 280,440 -18.54%
  QoQ % -22.73% 7.71% -10.48% -0.12% 13.64% -13.10% -
  Horiz. % 73.50% 95.11% 88.31% 98.64% 98.76% 86.90% 100.00%
PBT 28,553 51,081 67,049 68,372 81,011 75,988 57,229 -37.07%
  QoQ % -44.10% -23.82% -1.94% -15.60% 6.61% 32.78% -
  Horiz. % 49.89% 89.26% 117.16% 119.47% 141.56% 132.78% 100.00%
Tax -7,540 -7,671 -3,350 -5,483 -7,543 -10,231 -14,586 -35.56%
  QoQ % 1.71% -128.99% 38.90% 27.31% 26.27% 29.86% -
  Horiz. % 51.69% 52.59% 22.97% 37.59% 51.71% 70.14% 100.00%
NP 21,013 43,410 63,699 62,889 73,468 65,757 42,643 -37.59%
  QoQ % -51.59% -31.85% 1.29% -14.40% 11.73% 54.20% -
  Horiz. % 49.28% 101.80% 149.38% 147.48% 172.29% 154.20% 100.00%
NP to SH 11,654 31,030 55,640 53,241 59,958 50,563 23,549 -37.41%
  QoQ % -62.44% -44.23% 4.51% -11.20% 18.58% 114.71% -
  Horiz. % 49.49% 131.77% 236.27% 226.09% 254.61% 214.71% 100.00%
Tax Rate 26.41 % 15.02 % 5.00 % 8.02 % 9.31 % 13.46 % 25.49 % 2.39%
  QoQ % 75.83% 200.40% -37.66% -13.86% -30.83% -47.19% -
  Horiz. % 103.61% 58.93% 19.62% 31.46% 36.52% 52.81% 100.00%
Total Cost 185,107 223,329 183,946 213,734 203,488 177,959 237,797 -15.37%
  QoQ % -17.11% 21.41% -13.94% 5.04% 14.35% -25.16% -
  Horiz. % 77.84% 93.92% 77.35% 89.88% 85.57% 74.84% 100.00%
Net Worth 270,419 269,003 263,247 259,900 256,877 236,096 205,690 19.99%
  QoQ % 0.53% 2.19% 1.29% 1.18% 8.80% 14.78% -
  Horiz. % 131.47% 130.78% 127.98% 126.35% 124.89% 114.78% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 270,419 269,003 263,247 259,900 256,877 236,096 205,690 19.99%
  QoQ % 0.53% 2.19% 1.29% 1.18% 8.80% 14.78% -
  Horiz. % 131.47% 130.78% 127.98% 126.35% 124.89% 114.78% 100.00%
NOSH 267,107 267,107 266,363 269,047 267,107 267,107 266,093 0.25%
  QoQ % 0.00% 0.28% -1.00% 0.73% 0.00% 0.38% -
  Horiz. % 100.38% 100.38% 100.10% 101.11% 100.38% 100.38% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.19 % 16.27 % 25.72 % 22.73 % 26.53 % 26.98 % 15.21 % -23.42%
  QoQ % -37.37% -36.74% 13.15% -14.32% -1.67% 77.38% -
  Horiz. % 67.00% 106.97% 169.10% 149.44% 174.42% 177.38% 100.00%
ROE 4.31 % 11.54 % 21.14 % 20.49 % 23.34 % 21.42 % 11.45 % -47.84%
  QoQ % -62.65% -45.41% 3.17% -12.21% 8.96% 87.07% -
  Horiz. % 37.64% 100.79% 184.63% 178.95% 203.84% 187.07% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 77.17 99.86 92.97 102.82 103.69 91.24 105.39 -18.75%
  QoQ % -22.72% 7.41% -9.58% -0.84% 13.65% -13.43% -
  Horiz. % 73.22% 94.75% 88.22% 97.56% 98.39% 86.57% 100.00%
EPS 4.36 11.62 20.89 19.79 22.45 18.93 8.85 -37.60%
  QoQ % -62.48% -44.38% 5.56% -11.85% 18.59% 113.90% -
  Horiz. % 49.27% 131.30% 236.05% 223.62% 253.67% 213.90% 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 1.0124 1.0071 0.9883 0.9660 0.9617 0.8839 0.7730 19.69%
  QoQ % 0.53% 1.90% 2.31% 0.45% 8.80% 14.35% -
  Horiz. % 130.97% 130.28% 127.85% 124.97% 124.41% 114.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 42.87 55.48 51.51 57.53 57.60 50.69 58.33 -18.54%
  QoQ % -22.73% 7.71% -10.46% -0.12% 13.63% -13.10% -
  Horiz. % 73.50% 95.11% 88.31% 98.63% 98.75% 86.90% 100.00%
EPS 2.42 6.45 11.57 11.07 12.47 10.52 4.90 -37.49%
  QoQ % -62.48% -44.25% 4.52% -11.23% 18.54% 114.69% -
  Horiz. % 49.39% 131.63% 236.12% 225.92% 254.49% 214.69% 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 0.5624 0.5595 0.5475 0.5406 0.5343 0.4910 0.4278 19.99%
  QoQ % 0.52% 2.19% 1.28% 1.18% 8.82% 14.77% -
  Horiz. % 131.46% 130.79% 127.98% 126.37% 124.89% 114.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.6700 0.7500 0.6000 0.7950 0.8250 0.6500 0.9300 -
P/RPS 0.87 0.75 0.65 0.77 0.80 0.71 0.88 -0.76%
  QoQ % 16.00% 15.38% -15.58% -3.75% 12.68% -19.32% -
  Horiz. % 98.86% 85.23% 73.86% 87.50% 90.91% 80.68% 100.00%
P/EPS 15.36 6.46 2.87 4.02 3.68 3.43 10.51 28.75%
  QoQ % 137.77% 125.09% -28.61% 9.24% 7.29% -67.36% -
  Horiz. % 146.15% 61.47% 27.31% 38.25% 35.01% 32.64% 100.00%
EY 6.51 15.49 34.81 24.89 27.21 29.12 9.52 -22.36%
  QoQ % -57.97% -55.50% 39.86% -8.53% -6.56% 205.88% -
  Horiz. % 68.38% 162.71% 365.65% 261.45% 285.82% 305.88% 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 0.66 0.74 0.61 0.82 0.86 0.74 1.20 -32.85%
  QoQ % -10.81% 21.31% -25.61% -4.65% 16.22% -38.33% -
  Horiz. % 55.00% 61.67% 50.83% 68.33% 71.67% 61.67% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 18/02/16 27/11/15 26/08/15 21/05/15 26/02/15 13/11/14 -
Price 0.8250 0.6800 0.7800 0.5800 0.8800 0.8500 0.8950 -
P/RPS 1.07 0.68 0.84 0.56 0.85 0.93 0.85 16.57%
  QoQ % 57.35% -19.05% 50.00% -34.12% -8.60% 9.41% -
  Horiz. % 125.88% 80.00% 98.82% 65.88% 100.00% 109.41% 100.00%
P/EPS 18.91 5.85 3.73 2.93 3.92 4.49 10.11 51.75%
  QoQ % 223.25% 56.84% 27.30% -25.26% -12.69% -55.59% -
  Horiz. % 187.04% 57.86% 36.89% 28.98% 38.77% 44.41% 100.00%
EY 5.29 17.08 26.78 34.12 25.51 22.27 9.89 -34.08%
  QoQ % -69.03% -36.22% -21.51% 33.75% 14.55% 125.18% -
  Horiz. % 53.49% 172.70% 270.78% 344.99% 257.94% 225.18% 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 0.81 0.68 0.79 0.60 0.92 0.96 1.16 -21.27%
  QoQ % 19.12% -13.92% 31.67% -34.78% -4.17% -17.24% -
  Horiz. % 69.83% 58.62% 68.10% 51.72% 79.31% 82.76% 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
 
 

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