Highlights

[MENANG] YoY Cumulative 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 -     -52.78%    YoY -     -82.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 21,122 46,286 54,592 90,378 100,261 129,345 106,991 -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 743 1,874 9,567 22,701 39,989 26,058 22,549 -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 3,086 3,602 -3,927 -6,309 -4,122 -7,889 -5,699 -
  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 3,829 5,476 5,640 16,392 35,867 18,169 16,850 -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 458 2,626 9,126 9,113 31,321 10,064 10,082 -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 17,293 40,810 48,952 73,986 64,394 111,176 90,141 -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 0.14 % 0.86 % 3.02 % 3.39 % 13.27 % 5.35 % 5.90 % -46.38%
  YoY % -83.72% -71.52% -10.91% -74.45% 148.04% -9.32% -
  Horiz. % 2.37% 14.58% 51.19% 57.46% 224.92% 90.68% 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 4.39 17.33 20.44 33.84 37.54 48.45 40.06 -30.81%
  YoY % -74.67% -15.22% -39.60% -9.86% -22.52% 20.94% -
  Horiz. % 10.96% 43.26% 51.02% 84.47% 93.71% 120.94% 100.00%
EPS 0.10 0.98 3.42 3.41 11.73 3.77 3.77 -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 4.39 9.63 11.35 18.80 20.85 26.90 22.25 -23.69%
  YoY % -54.41% -15.15% -39.63% -9.83% -22.49% 20.90% -
  Horiz. % 19.73% 43.28% 51.01% 84.49% 93.71% 120.90% 100.00%
EPS 0.10 0.55 1.90 1.90 6.51 2.09 2.10 -39.78%
  YoY % -81.82% -71.05% 0.00% -70.81% 211.48% -0.48% -
  Horiz. % 4.76% 26.19% 90.48% 90.48% 310.00% 99.52% 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 8.42 5.05 3.91 2.22 1.73 1.32 0.77 48.96%
  YoY % 66.73% 29.16% 76.13% 28.32% 31.06% 71.43% -
  Horiz. % 1,093.51% 655.84% 507.79% 288.31% 224.68% 171.43% 100.00%
P/EPS 388.41 89.00 23.42 21.98 5.54 16.98 8.21 90.12%
  YoY % 336.42% 280.02% 6.55% 296.75% -67.37% 106.82% -
  Horiz. % 4,730.94% 1,084.04% 285.26% 267.72% 67.48% 206.82% 100.00%
EY 0.26 1.12 4.27 4.55 18.04 5.89 12.18 -47.32%
  YoY % -76.79% -73.77% -6.15% -74.78% 206.28% -51.64% -
  Horiz. % 2.13% 9.20% 35.06% 37.36% 148.11% 48.36% 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 8.88 2.60 3.89 2.01 2.26 1.86 0.85 47.83%
  YoY % 241.54% -33.16% 93.53% -11.06% 21.51% 118.82% -
  Horiz. % 1,044.71% 305.88% 457.65% 236.47% 265.88% 218.82% 100.00%
P/EPS 409.41 45.77 23.27 19.93 7.25 23.87 9.01 88.85%
  YoY % 794.49% 96.69% 16.76% 174.90% -69.63% 164.93% -
  Horiz. % 4,543.95% 507.99% 258.27% 221.20% 80.47% 264.93% 100.00%
EY 0.24 2.18 4.30 5.02 13.80 4.19 11.10 -47.20%
  YoY % -88.99% -49.30% -14.34% -63.62% 229.36% -62.25% -
  Horiz. % 2.16% 19.64% 38.74% 45.23% 124.32% 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.
 


 

331  273  533  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.1350.00 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers