Highlights

[MENANG] QoQ TTM Result on 2016-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     12.18%    YoY -     3.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 108,453 109,569 131,067 150,348 169,314 186,134 206,120 -34.80%
  QoQ % -1.02% -16.40% -12.82% -11.20% -9.04% -9.70% -
  Horiz. % 52.62% 53.16% 63.59% 72.94% 82.14% 90.30% 100.00%
PBT 6,550 9,058 35,327 37,359 45,086 50,492 28,553 -62.49%
  QoQ % -27.69% -74.36% -5.44% -17.14% -10.71% 76.84% -
  Horiz. % 22.94% 31.72% 123.72% 130.84% 157.90% 176.84% 100.00%
Tax -175 -1,563 -7,857 -8,827 -10,704 -11,209 -7,540 -91.84%
  QoQ % 88.80% 80.11% 10.99% 17.54% 4.51% -48.66% -
  Horiz. % 2.32% 20.73% 104.20% 117.07% 141.96% 148.66% 100.00%
NP 6,375 7,495 27,470 28,532 34,382 39,283 21,013 -54.82%
  QoQ % -14.94% -72.72% -3.72% -17.01% -12.48% 86.95% -
  Horiz. % 30.34% 35.67% 130.73% 135.78% 163.62% 186.95% 100.00%
NP to SH 10,859 11,313 31,396 32,238 28,738 32,224 11,654 -4.60%
  QoQ % -4.01% -63.97% -2.61% 12.18% -10.82% 176.51% -
  Horiz. % 93.18% 97.07% 269.40% 276.63% 246.59% 276.51% 100.00%
Tax Rate 2.67 % 17.26 % 22.24 % 23.63 % 23.74 % 22.20 % 26.41 % -78.27%
  QoQ % -84.53% -22.39% -5.88% -0.46% 6.94% -15.94% -
  Horiz. % 10.11% 65.35% 84.21% 89.47% 89.89% 84.06% 100.00%
Total Cost 102,078 102,074 103,597 121,816 134,932 146,851 185,107 -32.73%
  QoQ % 0.00% -1.47% -14.96% -9.72% -8.12% -20.67% -
  Horiz. % 55.15% 55.14% 55.97% 65.81% 72.89% 79.33% 100.00%
Net Worth 304,368 304,208 302,579 302,018 293,497 292,883 270,419 8.20%
  QoQ % 0.05% 0.54% 0.19% 2.90% 0.21% 8.31% -
  Horiz. % 112.55% 112.50% 111.89% 111.69% 108.53% 108.31% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 304,368 304,208 302,579 302,018 293,497 292,883 270,419 8.20%
  QoQ % 0.05% 0.54% 0.19% 2.90% 0.21% 8.31% -
  Horiz. % 112.55% 112.50% 111.89% 111.69% 108.53% 108.31% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.88 % 6.84 % 20.96 % 18.98 % 20.31 % 21.10 % 10.19 % -30.67%
  QoQ % -14.04% -67.37% 10.43% -6.55% -3.74% 107.07% -
  Horiz. % 57.70% 67.12% 205.69% 186.26% 199.31% 207.07% 100.00%
ROE 3.57 % 3.72 % 10.38 % 10.67 % 9.79 % 11.00 % 4.31 % -11.79%
  QoQ % -4.03% -64.16% -2.72% 8.99% -11.00% 155.22% -
  Horiz. % 82.83% 86.31% 240.84% 247.56% 227.15% 255.22% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 40.60 41.02 49.07 56.29 63.39 69.69 77.17 -34.80%
  QoQ % -1.02% -16.41% -12.83% -11.20% -9.04% -9.69% -
  Horiz. % 52.61% 53.16% 63.59% 72.94% 82.14% 90.31% 100.00%
EPS 4.07 4.24 11.75 12.07 10.76 12.06 4.36 -4.48%
  QoQ % -4.01% -63.91% -2.65% 12.17% -10.78% 176.61% -
  Horiz. % 93.35% 97.25% 269.50% 276.83% 246.79% 276.61% 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 1.1395 1.1389 1.1328 1.1307 1.0988 1.0965 1.0124 8.20%
  QoQ % 0.05% 0.54% 0.19% 2.90% 0.21% 8.31% -
  Horiz. % 112.55% 112.50% 111.89% 111.69% 108.53% 108.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.56 22.79 27.26 31.27 35.22 38.71 42.87 -34.79%
  QoQ % -1.01% -16.40% -12.82% -11.22% -9.02% -9.70% -
  Horiz. % 52.62% 53.16% 63.59% 72.94% 82.16% 90.30% 100.00%
EPS 2.26 2.35 6.53 6.71 5.98 6.70 2.42 -4.45%
  QoQ % -3.83% -64.01% -2.68% 12.21% -10.75% 176.86% -
  Horiz. % 93.39% 97.11% 269.83% 277.27% 247.11% 276.86% 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 0.6330 0.6327 0.6293 0.6282 0.6104 0.6092 0.5624 8.20%
  QoQ % 0.05% 0.54% 0.18% 2.92% 0.20% 8.32% -
  Horiz. % 112.55% 112.50% 111.90% 111.70% 108.53% 108.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9100 0.9300 0.8050 0.8000 0.8950 0.9000 0.6700 -
P/RPS 2.24 2.27 1.64 1.42 1.41 1.29 0.87 87.75%
  QoQ % -1.32% 38.41% 15.49% 0.71% 9.30% 48.28% -
  Horiz. % 257.47% 260.92% 188.51% 163.22% 162.07% 148.28% 100.00%
P/EPS 22.38 21.96 6.85 6.63 8.32 7.46 15.36 28.49%
  QoQ % 1.91% 220.58% 3.32% -20.31% 11.53% -51.43% -
  Horiz. % 145.70% 142.97% 44.60% 43.16% 54.17% 48.57% 100.00%
EY 4.47 4.55 14.60 15.09 12.02 13.40 6.51 -22.15%
  QoQ % -1.76% -68.84% -3.25% 25.54% -10.30% 105.84% -
  Horiz. % 68.66% 69.89% 224.27% 231.80% 184.64% 205.84% 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 0.80 0.82 0.71 0.71 0.81 0.82 0.66 13.67%
  QoQ % -2.44% 15.49% 0.00% -12.35% -1.22% 24.24% -
  Horiz. % 121.21% 124.24% 107.58% 107.58% 122.73% 124.24% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 31/05/17 27/02/17 30/11/16 30/08/16 26/05/16 -
Price 0.8650 0.8650 0.9650 0.7950 0.7600 0.8600 0.8250 -
P/RPS 2.13 2.11 1.97 1.41 1.20 1.23 1.07 58.18%
  QoQ % 0.95% 7.11% 39.72% 17.50% -2.44% 14.95% -
  Horiz. % 199.07% 197.20% 184.11% 131.78% 112.15% 114.95% 100.00%
P/EPS 21.28 20.42 8.21 6.59 7.06 7.13 18.91 8.18%
  QoQ % 4.21% 148.72% 24.58% -6.66% -0.98% -62.30% -
  Horiz. % 112.53% 107.99% 43.42% 34.85% 37.33% 37.70% 100.00%
EY 4.70 4.90 12.18 15.18 14.16 14.03 5.29 -7.57%
  QoQ % -4.08% -59.77% -19.76% 7.20% 0.93% 165.22% -
  Horiz. % 88.85% 92.63% 230.25% 286.96% 267.67% 265.22% 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 0.76 0.76 0.85 0.70 0.69 0.78 0.81 -4.16%
  QoQ % 0.00% -10.59% 21.43% 1.45% -11.54% -3.70% -
  Horiz. % 93.83% 93.83% 104.94% 86.42% 85.19% 96.30% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS