Highlights

[MENANG] YoY Annualized Quarter Result on 2011-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 200,522 258,690 213,982 0 5,666 15,530 6,532 69.26%
  YoY % -22.49% 20.89% 0.00% 0.00% -63.52% 137.75% -
  Horiz. % 3,069.84% 3,960.35% 3,275.90% 0.00% 86.74% 237.75% 100.00%
PBT 79,978 52,116 45,098 0 -9,474 -13,604 -14,516 -
  YoY % 53.46% 15.56% 0.00% 0.00% 30.36% 6.28% -
  Horiz. % -550.96% -359.02% -310.68% -0.00% 65.27% 93.72% 100.00%
Tax -8,244 -15,778 -11,398 0 0 0 0 -
  YoY % 47.75% -38.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.33% 138.43% 100.00% - - - -
NP 71,734 36,338 33,700 0 -9,474 -13,604 -14,516 -
  YoY % 97.41% 7.83% 0.00% 0.00% 30.36% 6.28% -
  Horiz. % -494.17% -250.33% -232.16% -0.00% 65.27% 93.72% 100.00%
NP to SH 62,642 20,128 20,164 0 -9,474 -13,604 -14,516 -
  YoY % 211.22% -0.18% 0.00% 0.00% 30.36% 6.28% -
  Horiz. % -431.54% -138.66% -138.91% -0.00% 65.27% 93.72% 100.00%
Tax Rate 10.31 % 30.27 % 25.27 % - % - % - % - % -
  YoY % -65.94% 19.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.80% 119.79% 100.00% - - - -
Total Cost 128,788 222,352 180,282 0 15,140 29,134 21,048 32.10%
  YoY % -42.08% 23.34% 0.00% 0.00% -48.03% 38.42% -
  Horiz. % 611.88% 1,056.40% 856.53% 0.00% 71.93% 138.42% 100.00%
Net Worth 236,096 188,199 170,975 160,904 152,146 146,016 162,824 5.88%
  YoY % 25.45% 10.07% 6.26% 5.76% 4.20% -10.32% -
  Horiz. % 145.00% 115.58% 105.01% 98.82% 93.44% 89.68% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 236,096 188,199 170,975 160,904 152,146 146,016 162,824 5.88%
  YoY % 25.45% 10.07% 6.26% 5.76% 4.20% -10.32% -
  Horiz. % 145.00% 115.58% 105.01% 98.82% 93.44% 89.68% 100.00%
NOSH 267,107 266,949 267,107 267,150 267,627 266,745 266,838 0.02%
  YoY % 0.06% -0.06% -0.02% -0.18% 0.33% -0.03% -
  Horiz. % 100.10% 100.04% 100.10% 100.12% 100.30% 99.97% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 35.77 % 14.05 % 15.75 % - % -167.21 % -87.60 % -222.23 % -
  YoY % 154.59% -10.79% 0.00% 0.00% -90.88% 60.58% -
  Horiz. % -16.10% -6.32% -7.09% 0.00% 75.24% 39.42% 100.00%
ROE 26.53 % 10.70 % 11.79 % - % -6.23 % -9.32 % -8.92 % -
  YoY % 147.94% -9.25% 0.00% 0.00% 33.15% -4.48% -
  Horiz. % -297.42% -119.96% -132.17% 0.00% 69.84% 104.48% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 75.07 96.91 80.11 - 2.12 5.82 2.45 69.21%
  YoY % -22.54% 20.97% 0.00% 0.00% -63.57% 137.55% -
  Horiz. % 3,064.08% 3,955.51% 3,269.80% 0.00% 86.53% 237.55% 100.00%
EPS 23.46 7.54 7.54 0.00 -3.54 -5.10 -5.44 -
  YoY % 211.14% 0.00% 0.00% 0.00% 30.59% 6.25% -
  Horiz. % -431.25% -138.60% -138.60% -0.00% 65.07% 93.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8839 0.7050 0.6401 0.6023 0.5685 0.5474 0.6102 5.86%
  YoY % 25.38% 10.14% 6.28% 5.95% 3.85% -10.29% -
  Horiz. % 144.85% 115.54% 104.90% 98.71% 93.17% 89.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.71 53.80 44.51 - 1.18 3.23 1.36 69.23%
  YoY % -22.47% 20.87% 0.00% 0.00% -63.47% 137.50% -
  Horiz. % 3,066.91% 3,955.88% 3,272.79% 0.00% 86.76% 237.50% 100.00%
EPS 13.03 4.19 4.19 0.00 -1.97 -2.83 -3.02 -
  YoY % 210.98% 0.00% 0.00% 0.00% 30.39% 6.29% -
  Horiz. % -431.46% -138.74% -138.74% -0.00% 65.23% 93.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4910 0.3914 0.3556 0.3347 0.3164 0.3037 0.3387 5.87%
  YoY % 25.45% 10.07% 6.24% 5.78% 4.18% -10.33% -
  Horiz. % 144.97% 115.56% 104.99% 98.82% 93.42% 89.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 -
Price 0.6500 0.6400 0.3100 0.2300 0.2300 0.2300 0.2200 -
P/RPS 0.87 0.66 0.39 0.00 10.86 3.95 8.99 -30.16%
  YoY % 31.82% 69.23% 0.00% 0.00% 174.94% -56.06% -
  Horiz. % 9.68% 7.34% 4.34% 0.00% 120.80% 43.94% 100.00%
P/EPS 2.77 8.49 4.11 0.00 -6.50 -4.51 -4.04 -
  YoY % -67.37% 106.57% 0.00% 0.00% -44.12% -11.63% -
  Horiz. % -68.56% -210.15% -101.73% -0.00% 160.89% 111.63% 100.00%
EY 36.08 11.78 24.35 0.00 -15.39 -22.17 -24.73 -
  YoY % 206.28% -51.62% 0.00% 0.00% 30.58% 10.35% -
  Horiz. % -145.90% -47.63% -98.46% -0.00% 62.23% 89.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 0.91 0.48 0.38 0.40 0.42 0.36 11.71%
  YoY % -18.68% 89.58% 26.32% -5.00% -4.76% 16.67% -
  Horiz. % 205.56% 252.78% 133.33% 105.56% 111.11% 116.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/02/15 25/02/14 26/02/13 29/02/12 26/08/10 25/08/09 21/08/08 -
Price 0.8500 0.9000 0.3400 0.2500 0.2300 0.2000 0.2200 -
P/RPS 1.13 0.93 0.42 0.00 10.86 3.44 8.99 -27.29%
  YoY % 21.51% 121.43% 0.00% 0.00% 215.70% -61.74% -
  Horiz. % 12.57% 10.34% 4.67% 0.00% 120.80% 38.26% 100.00%
P/EPS 3.62 11.94 4.50 0.00 -6.50 -3.92 -4.04 -
  YoY % -69.68% 165.33% 0.00% 0.00% -65.82% 2.97% -
  Horiz. % -89.60% -295.54% -111.39% -0.00% 160.89% 97.03% 100.00%
EY 27.59 8.38 22.20 0.00 -15.39 -25.50 -24.73 -
  YoY % 229.24% -62.25% 0.00% 0.00% 39.65% -3.11% -
  Horiz. % -111.56% -33.89% -89.77% -0.00% 62.23% 103.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 1.28 0.53 0.42 0.40 0.37 0.36 16.27%
  YoY % -25.00% 141.51% 26.19% 5.00% 8.11% 2.78% -
  Horiz. % 266.67% 355.56% 147.22% 116.67% 111.11% 102.78% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers