Highlights

[MENANG] QoQ TTM Result on 2018-09-30 [#1]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     5.92%    YoY -     33.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 42,114 42,290 54,877 67,340 80,041 96,484 101,263 -44.37%
  QoQ % -0.42% -22.94% -18.51% -15.87% -17.04% -4.72% -
  Horiz. % 41.59% 41.76% 54.19% 66.50% 79.04% 95.28% 100.00%
PBT 1,973 25,595 27,353 28,742 28,484 3,279 1,365 27.93%
  QoQ % -92.29% -6.43% -4.83% 0.91% 768.68% 140.22% -
  Horiz. % 144.54% 1,875.09% 2,003.88% 2,105.64% 2,086.74% 240.22% 100.00%
Tax 8,958 -19,394 -16,358 -14,767 -15,842 8,433 5,966 31.22%
  QoQ % 146.19% -18.56% -10.77% 6.79% -287.86% 41.35% -
  Horiz. % 150.15% -325.08% -274.19% -247.52% -265.54% 141.35% 100.00%
NP 10,931 6,201 10,995 13,975 12,642 11,712 7,331 30.61%
  QoQ % 76.28% -43.60% -21.32% 10.54% 7.94% 59.76% -
  Horiz. % 149.11% 84.59% 149.98% 190.63% 172.45% 159.76% 100.00%
NP to SH 2,352 8,464 11,474 14,450 13,642 6,969 4,813 -38.04%
  QoQ % -72.21% -26.23% -20.60% 5.92% 95.75% 44.80% -
  Horiz. % 48.87% 175.86% 238.40% 300.23% 283.44% 144.80% 100.00%
Tax Rate -454.03 % 75.77 % 59.80 % 51.38 % 55.62 % -257.18 % -437.07 % 2.58%
  QoQ % -699.22% 26.71% 16.39% -7.62% 121.63% 41.16% -
  Horiz. % 103.88% -17.34% -13.68% -11.76% -12.73% 58.84% 100.00%
Total Cost 31,183 36,089 43,882 53,365 67,399 84,772 93,932 -52.15%
  QoQ % -13.59% -17.76% -17.77% -20.82% -20.49% -9.75% -
  Horiz. % 33.20% 38.42% 46.72% 56.81% 71.75% 90.25% 100.00%
Net Worth 322,133 317,322 317,322 317,322 317,322 309,533 306,826 3.31%
  QoQ % 1.52% 0.00% 0.00% 0.00% 2.52% 0.88% -
  Horiz. % 104.99% 103.42% 103.42% 103.42% 103.42% 100.88% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 322,133 317,322 317,322 317,322 317,322 309,533 306,826 3.31%
  QoQ % 1.52% 0.00% 0.00% 0.00% 2.52% 0.88% -
  Horiz. % 104.99% 103.42% 103.42% 103.42% 103.42% 100.88% 100.00%
NOSH 480,796 480,792 480,792 480,792 480,792 480,792 267,107 48.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 80.00% -
  Horiz. % 180.00% 180.00% 180.00% 180.00% 180.00% 180.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 25.96 % 14.66 % 20.04 % 20.75 % 15.79 % 12.14 % 7.24 % 134.82%
  QoQ % 77.08% -26.85% -3.42% 31.41% 30.07% 67.68% -
  Horiz. % 358.56% 202.49% 276.80% 286.60% 218.09% 167.68% 100.00%
ROE 0.73 % 2.67 % 3.62 % 4.55 % 4.30 % 2.25 % 1.57 % -40.07%
  QoQ % -72.66% -26.24% -20.44% 5.81% 91.11% 43.31% -
  Horiz. % 46.50% 170.06% 230.57% 289.81% 273.89% 143.31% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.76 8.80 11.41 14.01 16.65 20.07 37.91 -62.44%
  QoQ % -0.45% -22.87% -18.56% -15.86% -17.04% -47.06% -
  Horiz. % 23.11% 23.21% 30.10% 36.96% 43.92% 52.94% 100.00%
EPS 0.49 1.76 2.39 3.01 2.84 1.45 1.80 -58.10%
  QoQ % -72.16% -26.36% -20.60% 5.99% 95.86% -19.44% -
  Horiz. % 27.22% 97.78% 132.78% 167.22% 157.78% 80.56% 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 0.6700 0.6600 0.6600 0.6600 0.6600 0.6438 1.1487 -30.26%
  QoQ % 1.52% 0.00% 0.00% 0.00% 2.52% -43.95% -
  Horiz. % 58.33% 57.46% 57.46% 57.46% 57.46% 56.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.76 8.80 11.41 14.01 16.65 20.07 21.06 -44.37%
  QoQ % -0.45% -22.87% -18.56% -15.86% -17.04% -4.70% -
  Horiz. % 41.60% 41.79% 54.18% 66.52% 79.06% 95.30% 100.00%
EPS 0.49 1.76 2.39 3.01 2.84 1.45 1.00 -37.93%
  QoQ % -72.16% -26.36% -20.60% 5.99% 95.86% 45.00% -
  Horiz. % 49.00% 176.00% 239.00% 301.00% 284.00% 145.00% 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 0.6700 0.6600 0.6600 0.6600 0.6600 0.6438 0.6382 3.30%
  QoQ % 1.52% 0.00% 0.00% 0.00% 2.52% 0.88% -
  Horiz. % 104.98% 103.42% 103.42% 103.42% 103.42% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3300 0.3750 0.3700 0.4050 0.4400 0.4050 0.8750 -
P/RPS 3.77 4.26 3.24 2.89 2.64 2.02 2.31 38.74%
  QoQ % -11.50% 31.48% 12.11% 9.47% 30.69% -12.55% -
  Horiz. % 163.20% 184.42% 140.26% 125.11% 114.29% 87.45% 100.00%
P/EPS 67.46 21.30 15.50 13.48 15.51 27.94 48.56 24.58%
  QoQ % 216.71% 37.42% 14.99% -13.09% -44.49% -42.46% -
  Horiz. % 138.92% 43.86% 31.92% 27.76% 31.94% 57.54% 100.00%
EY 1.48 4.69 6.45 7.42 6.45 3.58 2.06 -19.83%
  QoQ % -68.44% -27.29% -13.07% 15.04% 80.17% 73.79% -
  Horiz. % 71.84% 227.67% 313.11% 360.19% 313.11% 173.79% 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 0.49 0.57 0.56 0.61 0.67 0.63 0.76 -25.43%
  QoQ % -14.04% 1.79% -8.20% -8.96% 6.35% -17.11% -
  Horiz. % 64.47% 75.00% 73.68% 80.26% 88.16% 82.89% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 07/11/19 29/05/19 26/02/19 30/11/18 30/08/18 28/05/18 27/02/18 -
Price 0.3050 0.3250 0.3900 0.4000 0.4250 0.4150 0.4500 -
P/RPS 3.48 3.69 3.42 2.86 2.55 2.07 1.19 104.90%
  QoQ % -5.69% 7.89% 19.58% 12.16% 23.19% 73.95% -
  Horiz. % 292.44% 310.08% 287.39% 240.34% 214.29% 173.95% 100.00%
P/EPS 62.35 18.46 16.34 13.31 14.98 28.63 24.97 84.36%
  QoQ % 237.76% 12.97% 22.76% -11.15% -47.68% 14.66% -
  Horiz. % 249.70% 73.93% 65.44% 53.30% 59.99% 114.66% 100.00%
EY 1.60 5.42 6.12 7.51 6.68 3.49 4.00 -45.80%
  QoQ % -70.48% -11.44% -18.51% 12.43% 91.40% -12.75% -
  Horiz. % 40.00% 135.50% 153.00% 187.75% 167.00% 87.25% 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 0.46 0.49 0.59 0.61 0.64 0.64 0.39 11.67%
  QoQ % -6.12% -16.95% -3.28% -4.69% 0.00% 64.10% -
  Horiz. % 117.95% 125.64% 151.28% 156.41% 164.10% 164.10% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers