Highlights

[MENANG] QoQ TTM Result on 2014-03-31 [#3]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     42.49%    YoY -     0.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 243,716 280,440 272,799 284,785 260,551 268,282 238,196 1.53%
  QoQ % -13.10% 2.80% -4.21% 9.30% -2.88% 12.63% -
  Horiz. % 102.32% 117.73% 114.53% 119.56% 109.39% 112.63% 100.00%
PBT 75,988 57,229 62,055 58,719 48,949 52,921 45,439 40.76%
  QoQ % 32.78% -7.78% 5.68% 19.96% -7.51% 16.47% -
  Horiz. % 167.23% 125.95% 136.57% 129.23% 107.72% 116.47% 100.00%
Tax -10,231 -14,586 -13,549 -15,672 -15,066 -16,207 -13,326 -16.11%
  QoQ % 29.86% -7.65% 13.55% -4.02% 7.04% -21.62% -
  Horiz. % 76.77% 109.46% 101.67% 117.60% 113.06% 121.62% 100.00%
NP 65,757 42,643 48,506 43,047 33,883 36,714 32,113 61.04%
  QoQ % 54.20% -12.09% 12.68% 27.05% -7.71% 14.33% -
  Horiz. % 204.77% 132.79% 151.05% 134.05% 105.51% 114.33% 100.00%
NP to SH 50,563 23,549 29,304 24,701 17,335 19,569 17,352 103.61%
  QoQ % 114.71% -19.64% 18.63% 42.49% -11.42% 12.78% -
  Horiz. % 291.40% 135.71% 168.88% 142.35% 99.90% 112.78% 100.00%
Tax Rate 13.46 % 25.49 % 21.83 % 26.69 % 30.78 % 30.62 % 29.33 % -40.42%
  QoQ % -47.19% 16.77% -18.21% -13.29% 0.52% 4.40% -
  Horiz. % 45.89% 86.91% 74.43% 91.00% 104.94% 104.40% 100.00%
Total Cost 177,959 237,797 224,293 241,738 226,668 231,568 206,083 -9.29%
  QoQ % -25.16% 6.02% -7.22% 6.65% -2.12% 12.37% -
  Horiz. % 86.35% 115.39% 108.84% 117.30% 109.99% 112.37% 100.00%
Net Worth 236,096 205,690 204,208 199,715 188,310 185,692 178,240 20.55%
  QoQ % 14.78% 0.73% 2.25% 6.06% 1.41% 4.18% -
  Horiz. % 132.46% 115.40% 114.57% 112.05% 105.65% 104.18% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 236,096 205,690 204,208 199,715 188,310 185,692 178,240 20.55%
  QoQ % 14.78% 0.73% 2.25% 6.06% 1.41% 4.18% -
  Horiz. % 132.46% 115.40% 114.57% 112.05% 105.65% 104.18% 100.00%
NOSH 267,107 266,093 266,904 267,107 267,107 267,107 267,107 0.00%
  QoQ % 0.38% -0.30% -0.08% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 99.62% 99.92% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.98 % 15.21 % 17.78 % 15.12 % 13.00 % 13.68 % 13.48 % 58.62%
  QoQ % 77.38% -14.45% 17.59% 16.31% -4.97% 1.48% -
  Horiz. % 200.15% 112.83% 131.90% 112.17% 96.44% 101.48% 100.00%
ROE 21.42 % 11.45 % 14.35 % 12.37 % 9.21 % 10.54 % 9.74 % 68.87%
  QoQ % 87.07% -20.21% 16.01% 34.31% -12.62% 8.21% -
  Horiz. % 219.92% 117.56% 147.33% 127.00% 94.56% 108.21% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 91.24 105.39 102.21 106.62 97.55 100.44 89.18 1.53%
  QoQ % -13.43% 3.11% -4.14% 9.30% -2.88% 12.63% -
  Horiz. % 102.31% 118.18% 114.61% 119.56% 109.39% 112.63% 100.00%
EPS 18.93 8.85 10.98 9.25 6.49 7.33 6.50 103.54%
  QoQ % 113.90% -19.40% 18.70% 42.53% -11.46% 12.77% -
  Horiz. % 291.23% 136.15% 168.92% 142.31% 99.85% 112.77% 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 0.8839 0.7730 0.7651 0.7477 0.7050 0.6952 0.6673 20.55%
  QoQ % 14.35% 1.03% 2.33% 6.06% 1.41% 4.18% -
  Horiz. % 132.46% 115.84% 114.66% 112.05% 105.65% 104.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 50.69 58.33 56.74 59.23 54.19 55.80 49.54 1.54%
  QoQ % -13.10% 2.80% -4.20% 9.30% -2.89% 12.64% -
  Horiz. % 102.32% 117.74% 114.53% 119.56% 109.39% 112.64% 100.00%
EPS 10.52 4.90 6.09 5.14 3.61 4.07 3.61 103.62%
  QoQ % 114.69% -19.54% 18.48% 42.38% -11.30% 12.74% -
  Horiz. % 291.41% 135.73% 168.70% 142.38% 100.00% 112.74% 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 0.4910 0.4278 0.4247 0.4154 0.3917 0.3862 0.3707 20.55%
  QoQ % 14.77% 0.73% 2.24% 6.05% 1.42% 4.18% -
  Horiz. % 132.45% 115.40% 114.57% 112.06% 105.66% 104.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.6500 0.9300 1.2800 0.8600 0.6400 0.4800 0.3500 -
P/RPS 0.71 0.88 1.25 0.81 0.66 0.48 0.39 48.93%
  QoQ % -19.32% -29.60% 54.32% 22.73% 37.50% 23.08% -
  Horiz. % 182.05% 225.64% 320.51% 207.69% 169.23% 123.08% 100.00%
P/EPS 3.43 10.51 11.66 9.30 9.86 6.55 5.39 -25.96%
  QoQ % -67.36% -9.86% 25.38% -5.68% 50.53% 21.52% -
  Horiz. % 63.64% 194.99% 216.33% 172.54% 182.93% 121.52% 100.00%
EY 29.12 9.52 8.58 10.75 10.14 15.26 18.56 34.91%
  QoQ % 205.88% 10.96% -20.19% 6.02% -33.55% -17.78% -
  Horiz. % 156.90% 51.29% 46.23% 57.92% 54.63% 82.22% 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 0.74 1.20 1.67 1.15 0.91 0.69 0.52 26.44%
  QoQ % -38.33% -28.14% 45.22% 26.37% 31.88% 32.69% -
  Horiz. % 142.31% 230.77% 321.15% 221.15% 175.00% 132.69% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 13/11/14 29/08/14 29/05/14 25/02/14 22/11/13 22/08/13 -
Price 0.8500 0.8950 1.0500 1.0600 0.9000 0.6550 0.3600 -
P/RPS 0.93 0.85 1.03 0.99 0.92 0.65 0.40 75.23%
  QoQ % 9.41% -17.48% 4.04% 7.61% 41.54% 62.50% -
  Horiz. % 232.50% 212.50% 257.50% 247.50% 230.00% 162.50% 100.00%
P/EPS 4.49 10.11 9.56 11.46 13.87 8.94 5.54 -13.04%
  QoQ % -55.59% 5.75% -16.58% -17.38% 55.15% 61.37% -
  Horiz. % 81.05% 182.49% 172.56% 206.86% 250.36% 161.37% 100.00%
EY 22.27 9.89 10.46 8.72 7.21 11.19 18.05 14.99%
  QoQ % 125.18% -5.45% 19.95% 20.94% -35.57% -38.01% -
  Horiz. % 123.38% 54.79% 57.95% 48.31% 39.94% 61.99% 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 0.96 1.16 1.37 1.42 1.28 0.94 0.54 46.60%
  QoQ % -17.24% -15.33% -3.52% 10.94% 36.17% 74.07% -
  Horiz. % 177.78% 214.81% 253.70% 262.96% 237.04% 174.07% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
6. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
7. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
8. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
Partners & Brokers