Highlights

[MENANG] QoQ TTM Result on 2013-03-31 [#3]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     0.33%    YoY -     705.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 260,551 268,282 238,196 248,563 310,118 235,633 204,129 17.62%
  QoQ % -2.88% 12.63% -4.17% -19.85% 31.61% 15.43% -
  Horiz. % 127.64% 131.43% 116.69% 121.77% 151.92% 115.43% 100.00%
PBT 48,949 52,921 45,439 65,429 64,561 46,632 35,413 24.01%
  QoQ % -7.51% 16.47% -30.55% 1.34% 38.45% 31.68% -
  Horiz. % 138.22% 149.44% 128.31% 184.76% 182.31% 131.68% 100.00%
Tax -15,066 -16,207 -13,326 -21,575 -21,328 -16,577 -15,636 -2.44%
  QoQ % 7.04% -21.62% 38.23% -1.16% -28.66% -6.02% -
  Horiz. % 96.35% 103.65% 85.23% 137.98% 136.40% 106.02% 100.00%
NP 33,883 36,714 32,113 43,854 43,233 30,055 19,777 43.04%
  QoQ % -7.71% 14.33% -26.77% 1.44% 43.85% 51.97% -
  Horiz. % 171.33% 185.64% 162.38% 221.74% 218.60% 151.97% 100.00%
NP to SH 17,335 19,569 17,352 24,494 24,413 15,976 7,692 71.64%
  QoQ % -11.42% 12.78% -29.16% 0.33% 52.81% 107.70% -
  Horiz. % 225.36% 254.41% 225.59% 318.43% 317.38% 207.70% 100.00%
Tax Rate 30.78 % 30.62 % 29.33 % 32.97 % 33.04 % 35.55 % 44.15 % -21.32%
  QoQ % 0.52% 4.40% -11.04% -0.21% -7.06% -19.48% -
  Horiz. % 69.72% 69.35% 66.43% 74.68% 74.84% 80.52% 100.00%
Total Cost 226,668 231,568 206,083 204,709 266,885 205,578 184,352 14.73%
  QoQ % -2.12% 12.37% 0.67% -23.30% 29.82% 11.51% -
  Horiz. % 122.95% 125.61% 111.79% 111.04% 144.77% 111.51% 100.00%
Net Worth 188,310 185,692 178,240 175,008 170,975 166,140 160,809 11.07%
  QoQ % 1.41% 4.18% 1.85% 2.36% 2.91% 3.32% -
  Horiz. % 117.10% 115.47% 110.84% 108.83% 106.32% 103.32% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 188,310 185,692 178,240 175,008 170,975 166,140 160,809 11.07%
  QoQ % 1.41% 4.18% 1.85% 2.36% 2.91% 3.32% -
  Horiz. % 117.10% 115.47% 110.84% 108.83% 106.32% 103.32% 100.00%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 266,992 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.04% 100.04% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.00 % 13.68 % 13.48 % 17.64 % 13.94 % 12.76 % 9.69 % 21.58%
  QoQ % -4.97% 1.48% -23.58% 26.54% 9.25% 31.68% -
  Horiz. % 134.16% 141.18% 139.11% 182.04% 143.86% 131.68% 100.00%
ROE 9.21 % 10.54 % 9.74 % 14.00 % 14.28 % 9.62 % 4.78 % 54.66%
  QoQ % -12.62% 8.21% -30.43% -1.96% 48.44% 101.26% -
  Horiz. % 192.68% 220.50% 203.77% 292.89% 298.74% 201.26% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 97.55 100.44 89.18 93.06 116.10 88.22 76.46 17.58%
  QoQ % -2.88% 12.63% -4.17% -19.84% 31.60% 15.38% -
  Horiz. % 127.58% 131.36% 116.64% 121.71% 151.84% 115.38% 100.00%
EPS 6.49 7.33 6.50 9.17 9.14 5.98 2.88 71.63%
  QoQ % -11.46% 12.77% -29.12% 0.33% 52.84% 107.64% -
  Horiz. % 225.35% 254.51% 225.69% 318.40% 317.36% 207.64% 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 0.7050 0.6952 0.6673 0.6552 0.6401 0.6220 0.6023 11.03%
  QoQ % 1.41% 4.18% 1.85% 2.36% 2.91% 3.27% -
  Horiz. % 117.05% 115.42% 110.79% 108.78% 106.28% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 54.19 55.80 49.54 51.70 64.50 49.01 42.46 17.61%
  QoQ % -2.89% 12.64% -4.18% -19.84% 31.61% 15.43% -
  Horiz. % 127.63% 131.42% 116.67% 121.76% 151.91% 115.43% 100.00%
EPS 3.61 4.07 3.61 5.09 5.08 3.32 1.60 71.77%
  QoQ % -11.30% 12.74% -29.08% 0.20% 53.01% 107.50% -
  Horiz. % 225.62% 254.38% 225.62% 318.12% 317.50% 207.50% 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 0.3917 0.3862 0.3707 0.3640 0.3556 0.3456 0.3345 11.07%
  QoQ % 1.42% 4.18% 1.84% 2.36% 2.89% 3.32% -
  Horiz. % 117.10% 115.46% 110.82% 108.82% 106.31% 103.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.6400 0.4800 0.3500 0.3600 0.3100 0.3100 0.2500 -
P/RPS 0.66 0.48 0.39 0.39 0.27 0.35 0.33 58.54%
  QoQ % 37.50% 23.08% 0.00% 44.44% -22.86% 6.06% -
  Horiz. % 200.00% 145.45% 118.18% 118.18% 81.82% 106.06% 100.00%
P/EPS 9.86 6.55 5.39 3.93 3.39 5.18 8.68 8.84%
  QoQ % 50.53% 21.52% 37.15% 15.93% -34.56% -40.32% -
  Horiz. % 113.59% 75.46% 62.10% 45.28% 39.06% 59.68% 100.00%
EY 10.14 15.26 18.56 25.47 29.48 19.29 11.52 -8.13%
  QoQ % -33.55% -17.78% -27.13% -13.60% 52.83% 67.45% -
  Horiz. % 88.02% 132.47% 161.11% 221.09% 255.90% 167.45% 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 0.91 0.69 0.52 0.55 0.48 0.50 0.42 67.21%
  QoQ % 31.88% 32.69% -5.45% 14.58% -4.00% 19.05% -
  Horiz. % 216.67% 164.29% 123.81% 130.95% 114.29% 119.05% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 22/11/13 22/08/13 07/05/13 26/02/13 30/11/12 30/08/12 -
Price 0.9000 0.6550 0.3600 0.3200 0.3400 0.3400 0.2700 -
P/RPS 0.92 0.65 0.40 0.34 0.29 0.39 0.35 90.13%
  QoQ % 41.54% 62.50% 17.65% 17.24% -25.64% 11.43% -
  Horiz. % 262.86% 185.71% 114.29% 97.14% 82.86% 111.43% 100.00%
P/EPS 13.87 8.94 5.54 3.49 3.72 5.68 9.37 29.79%
  QoQ % 55.15% 61.37% 58.74% -6.18% -34.51% -39.38% -
  Horiz. % 148.03% 95.41% 59.12% 37.25% 39.70% 60.62% 100.00%
EY 7.21 11.19 18.05 28.66 26.88 17.59 10.67 -22.94%
  QoQ % -35.57% -38.01% -37.02% 6.62% 52.81% 64.85% -
  Horiz. % 67.57% 104.87% 169.17% 268.60% 251.92% 164.85% 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 1.28 0.94 0.54 0.49 0.53 0.55 0.45 100.37%
  QoQ % 36.17% 74.07% 10.20% -7.55% -3.64% 22.22% -
  Horiz. % 284.44% 208.89% 120.00% 108.89% 117.78% 122.22% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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