Highlights

[MENANG] QoQ TTM Result on 2019-09-30 [#1]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -62.63%    YoY -     -93.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 21,074 31,519 42,114 42,290 54,877 67,340 80,041 -58.82%
  QoQ % -33.14% -25.16% -0.42% -22.94% -18.51% -15.87% -
  Horiz. % 26.33% 39.38% 52.62% 52.84% 68.56% 84.13% 100.00%
PBT -6,811 -4,783 1,973 25,595 27,353 28,742 28,484 -
  QoQ % -42.40% -342.42% -92.29% -6.43% -4.83% 0.91% -
  Horiz. % -23.91% -16.79% 6.93% 89.86% 96.03% 100.91% 100.00%
Tax 19,722 15,257 8,958 -19,394 -16,358 -14,767 -15,842 -
  QoQ % 29.27% 70.32% 146.19% -18.56% -10.77% 6.79% -
  Horiz. % -124.49% -96.31% -56.55% 122.42% 103.26% 93.21% 100.00%
NP 12,911 10,474 10,931 6,201 10,995 13,975 12,642 1.41%
  QoQ % 23.27% -4.18% 76.28% -43.60% -21.32% 10.54% -
  Horiz. % 102.13% 82.85% 86.47% 49.05% 86.97% 110.54% 100.00%
NP to SH 3,062 879 2,352 8,464 11,474 14,450 13,642 -62.97%
  QoQ % 248.35% -62.63% -72.21% -26.23% -20.60% 5.92% -
  Horiz. % 22.45% 6.44% 17.24% 62.04% 84.11% 105.92% 100.00%
Tax Rate - % - % -454.03 % 75.77 % 59.80 % 51.38 % 55.62 % -
  QoQ % 0.00% 0.00% -699.22% 26.71% 16.39% -7.62% -
  Horiz. % 0.00% 0.00% -816.31% 136.23% 107.52% 92.38% 100.00%
Total Cost 8,163 21,045 31,183 36,089 43,882 53,365 67,399 -75.43%
  QoQ % -61.21% -32.51% -13.59% -17.76% -17.77% -20.82% -
  Horiz. % 12.11% 31.22% 46.27% 53.55% 65.11% 79.18% 100.00%
Net Worth 320,981 317,327 322,133 317,322 317,322 317,322 317,322 0.77%
  QoQ % 1.15% -1.49% 1.52% 0.00% 0.00% 0.00% -
  Horiz. % 101.15% 100.00% 101.52% 100.00% 100.00% 100.00% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 320,981 317,327 322,133 317,322 317,322 317,322 317,322 0.77%
  QoQ % 1.15% -1.49% 1.52% 0.00% 0.00% 0.00% -
  Horiz. % 101.15% 100.00% 101.52% 100.00% 100.00% 100.00% 100.00%
NOSH 480,799 480,799 480,796 480,792 480,792 480,792 480,792 0.00%
  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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 61.27 % 33.23 % 25.96 % 14.66 % 20.04 % 20.75 % 15.79 % 146.32%
  QoQ % 84.38% 28.00% 77.08% -26.85% -3.42% 31.41% -
  Horiz. % 388.03% 210.45% 164.41% 92.84% 126.92% 131.41% 100.00%
ROE 0.95 % 0.28 % 0.73 % 2.67 % 3.62 % 4.55 % 4.30 % -63.35%
  QoQ % 239.29% -61.64% -72.66% -26.24% -20.44% 5.81% -
  Horiz. % 22.09% 6.51% 16.98% 62.09% 84.19% 105.81% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.38 6.56 8.76 8.80 11.41 14.01 16.65 -58.84%
  QoQ % -33.23% -25.11% -0.45% -22.87% -18.56% -15.86% -
  Horiz. % 26.31% 39.40% 52.61% 52.85% 68.53% 84.14% 100.00%
EPS 0.64 0.18 0.49 1.76 2.39 3.01 2.84 -62.87%
  QoQ % 255.56% -63.27% -72.16% -26.36% -20.60% 5.99% -
  Horiz. % 22.54% 6.34% 17.25% 61.97% 84.15% 105.99% 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 0.6676 0.6600 0.6700 0.6600 0.6600 0.6600 0.6600 0.76%
  QoQ % 1.15% -1.49% 1.52% 0.00% 0.00% 0.00% -
  Horiz. % 101.15% 100.00% 101.52% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.38 6.56 8.76 8.80 11.41 14.01 16.65 -58.84%
  QoQ % -33.23% -25.11% -0.45% -22.87% -18.56% -15.86% -
  Horiz. % 26.31% 39.40% 52.61% 52.85% 68.53% 84.14% 100.00%
EPS 0.64 0.18 0.49 1.76 2.39 3.01 2.84 -62.87%
  QoQ % 255.56% -63.27% -72.16% -26.36% -20.60% 5.99% -
  Horiz. % 22.54% 6.34% 17.25% 61.97% 84.15% 105.99% 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 0.6676 0.6600 0.6700 0.6600 0.6600 0.6600 0.6600 0.76%
  QoQ % 1.15% -1.49% 1.52% 0.00% 0.00% 0.00% -
  Horiz. % 101.15% 100.00% 101.52% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.3200 0.3300 0.3300 0.3750 0.3700 0.4050 0.4400 -
P/RPS 7.30 5.03 3.77 4.26 3.24 2.89 2.64 96.64%
  QoQ % 45.13% 33.42% -11.50% 31.48% 12.11% 9.47% -
  Horiz. % 276.52% 190.53% 142.80% 161.36% 122.73% 109.47% 100.00%
P/EPS 50.25 180.50 67.46 21.30 15.50 13.48 15.51 118.48%
  QoQ % -72.16% 167.57% 216.71% 37.42% 14.99% -13.09% -
  Horiz. % 323.98% 1,163.77% 434.95% 137.33% 99.94% 86.91% 100.00%
EY 1.99 0.55 1.48 4.69 6.45 7.42 6.45 -54.24%
  QoQ % 261.82% -62.84% -68.44% -27.29% -13.07% 15.04% -
  Horiz. % 30.85% 8.53% 22.95% 72.71% 100.00% 115.04% 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 0.48 0.50 0.49 0.57 0.56 0.61 0.67 -19.89%
  QoQ % -4.00% 2.04% -14.04% 1.79% -8.20% -8.96% -
  Horiz. % 71.64% 74.63% 73.13% 85.07% 83.58% 91.04% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 29/11/19 07/11/19 29/05/19 26/02/19 30/11/18 30/08/18 -
Price 0.2900 0.3450 0.3050 0.3250 0.3900 0.4000 0.4250 -
P/RPS 6.62 5.26 3.48 3.69 3.42 2.86 2.55 88.56%
  QoQ % 25.86% 51.15% -5.69% 7.89% 19.58% 12.16% -
  Horiz. % 259.61% 206.27% 136.47% 144.71% 134.12% 112.16% 100.00%
P/EPS 45.54 188.71 62.35 18.46 16.34 13.31 14.98 109.43%
  QoQ % -75.87% 202.66% 237.76% 12.97% 22.76% -11.15% -
  Horiz. % 304.01% 1,259.75% 416.22% 123.23% 109.08% 88.85% 100.00%
EY 2.20 0.53 1.60 5.42 6.12 7.51 6.68 -52.21%
  QoQ % 315.09% -66.88% -70.48% -11.44% -18.51% 12.43% -
  Horiz. % 32.93% 7.93% 23.95% 81.14% 91.62% 112.43% 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 0.43 0.52 0.46 0.49 0.59 0.61 0.64 -23.23%
  QoQ % -17.31% 13.04% -6.12% -16.95% -3.28% -4.69% -
  Horiz. % 67.19% 81.25% 71.88% 76.56% 92.19% 95.31% 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