Highlights

[MENANG] YoY Annualized Quarter Result on 2018-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -76.39%    YoY -     -82.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 42,244 92,572 109,184 180,756 200,522 258,690 213,982 -23.68%
  YoY % -54.37% -15.21% -39.60% -9.86% -22.49% 20.89% -
  Horiz. % 19.74% 43.26% 51.02% 84.47% 93.71% 120.89% 100.00%
PBT 1,486 3,748 19,134 45,402 79,978 52,116 45,098 -43.36%
  YoY % -60.35% -80.41% -57.86% -43.23% 53.46% 15.56% -
  Horiz. % 3.30% 8.31% 42.43% 100.67% 177.34% 115.56% 100.00%
Tax 6,172 7,204 -7,854 -12,618 -8,244 -15,778 -11,398 -
  YoY % -14.33% 191.72% 37.76% -53.06% 47.75% -38.43% -
  Horiz. % -54.15% -63.20% 68.91% 110.70% 72.33% 138.43% 100.00%
NP 7,658 10,952 11,280 32,784 71,734 36,338 33,700 -21.87%
  YoY % -30.08% -2.91% -65.59% -54.30% 97.41% 7.83% -
  Horiz. % 22.72% 32.50% 33.47% 97.28% 212.86% 107.83% 100.00%
NP to SH 916 5,252 18,252 18,226 62,642 20,128 20,164 -40.25%
  YoY % -82.56% -71.23% 0.14% -70.90% 211.22% -0.18% -
  Horiz. % 4.54% 26.05% 90.52% 90.39% 310.66% 99.82% 100.00%
Tax Rate -415.34 % -192.21 % 41.05 % 27.79 % 10.31 % 30.27 % 25.27 % -
  YoY % -116.09% -568.23% 47.71% 169.54% -65.94% 19.79% -
  Horiz. % -1,643.61% -760.63% 162.45% 109.97% 40.80% 119.79% 100.00%
Total Cost 34,586 81,620 97,904 147,972 128,788 222,352 180,282 -24.05%
  YoY % -57.63% -16.63% -33.84% 14.90% -42.08% 23.34% -
  Horiz. % 19.18% 45.27% 54.31% 82.08% 71.44% 123.34% 100.00%
Net Worth 317,322 306,826 302,018 269,003 236,096 188,199 170,975 10.85%
  YoY % 3.42% 1.59% 12.27% 13.94% 25.45% 10.07% -
  Horiz. % 185.60% 179.46% 176.64% 157.34% 138.09% 110.07% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 317,322 306,826 302,018 269,003 236,096 188,199 170,975 10.85%
  YoY % 3.42% 1.59% 12.27% 13.94% 25.45% 10.07% -
  Horiz. % 185.60% 179.46% 176.64% 157.34% 138.09% 110.07% 100.00%
NOSH 480,792 267,107 267,107 267,107 267,107 266,949 267,107 10.29%
  YoY % 80.00% 0.00% 0.00% 0.00% 0.06% -0.06% -
  Horiz. % 180.00% 100.00% 100.00% 100.00% 100.00% 99.94% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 18.13 % 11.83 % 10.33 % 18.14 % 35.77 % 14.05 % 15.75 % 2.37%
  YoY % 53.25% 14.52% -43.05% -49.29% 154.59% -10.79% -
  Horiz. % 115.11% 75.11% 65.59% 115.17% 227.11% 89.21% 100.00%
ROE 0.29 % 1.71 % 6.04 % 6.78 % 26.53 % 10.70 % 11.79 % -46.06%
  YoY % -83.04% -71.69% -10.91% -74.44% 147.94% -9.25% -
  Horiz. % 2.46% 14.50% 51.23% 57.51% 225.02% 90.75% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.79 34.66 40.88 67.67 75.07 96.91 80.11 -30.80%
  YoY % -74.64% -15.22% -39.59% -9.86% -22.54% 20.97% -
  Horiz. % 10.97% 43.27% 51.03% 84.47% 93.71% 120.97% 100.00%
EPS 0.20 1.96 6.84 6.82 23.46 7.54 7.54 -45.37%
  YoY % -89.80% -71.35% 0.29% -70.93% 211.14% 0.00% -
  Horiz. % 2.65% 25.99% 90.72% 90.45% 311.14% 100.00% 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 0.6600 1.1487 1.1307 1.0071 0.8839 0.7050 0.6401 0.51%
  YoY % -42.54% 1.59% 12.27% 13.94% 25.38% 10.14% -
  Horiz. % 103.11% 179.46% 176.64% 157.33% 138.09% 110.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.79 19.25 22.71 37.59 41.71 53.80 44.51 -23.68%
  YoY % -54.34% -15.24% -39.58% -9.88% -22.47% 20.87% -
  Horiz. % 19.75% 43.25% 51.02% 84.45% 93.71% 120.87% 100.00%
EPS 0.19 1.09 3.80 3.79 13.03 4.19 4.19 -40.27%
  YoY % -82.57% -71.32% 0.26% -70.91% 210.98% 0.00% -
  Horiz. % 4.53% 26.01% 90.69% 90.45% 310.98% 100.00% 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 0.6600 0.6382 0.6282 0.5595 0.4910 0.3914 0.3556 10.85%
  YoY % 3.42% 1.59% 12.28% 13.95% 25.45% 10.07% -
  Horiz. % 185.60% 179.47% 176.66% 157.34% 138.08% 110.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3700 0.8750 0.8000 0.7500 0.6500 0.6400 0.3100 -
P/RPS 4.21 2.52 1.96 1.11 0.87 0.66 0.39 48.64%
  YoY % 67.06% 28.57% 76.58% 27.59% 31.82% 69.23% -
  Horiz. % 1,079.49% 646.15% 502.56% 284.62% 223.08% 169.23% 100.00%
P/EPS 194.21 44.50 11.71 10.99 2.77 8.49 4.11 90.08%
  YoY % 336.43% 280.02% 6.55% 296.75% -67.37% 106.57% -
  Horiz. % 4,725.30% 1,082.73% 284.91% 267.40% 67.40% 206.57% 100.00%
EY 0.51 2.25 8.54 9.10 36.08 11.78 24.35 -47.48%
  YoY % -77.33% -73.65% -6.15% -74.78% 206.28% -51.62% -
  Horiz. % 2.09% 9.24% 35.07% 37.37% 148.17% 48.38% 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 0.56 0.76 0.71 0.74 0.74 0.91 0.48 2.60%
  YoY % -26.32% 7.04% -4.05% 0.00% -18.68% 89.58% -
  Horiz. % 116.67% 158.33% 147.92% 154.17% 154.17% 189.58% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 18/02/16 26/02/15 25/02/14 26/02/13 -
Price 0.3900 0.4500 0.7950 0.6800 0.8500 0.9000 0.3400 -
P/RPS 4.44 1.30 1.94 1.00 1.13 0.93 0.42 48.12%
  YoY % 241.54% -32.99% 94.00% -11.50% 21.51% 121.43% -
  Horiz. % 1,057.14% 309.52% 461.90% 238.10% 269.05% 221.43% 100.00%
P/EPS 204.70 22.89 11.63 9.97 3.62 11.94 4.50 88.88%
  YoY % 794.28% 96.82% 16.65% 175.41% -69.68% 165.33% -
  Horiz. % 4,548.89% 508.67% 258.44% 221.56% 80.44% 265.33% 100.00%
EY 0.49 4.37 8.60 10.03 27.59 8.38 22.20 -47.02%
  YoY % -88.79% -49.19% -14.26% -63.65% 229.24% -62.25% -
  Horiz. % 2.21% 19.68% 38.74% 45.18% 124.28% 37.75% 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 0.59 0.39 0.70 0.68 0.96 1.28 0.53 1.80%
  YoY % 51.28% -44.29% 2.94% -29.17% -25.00% 141.51% -
  Horiz. % 111.32% 73.58% 132.08% 128.30% 181.13% 241.51% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers