Highlights

[MENANG] YoY Cumulative Quarter Result on 2019-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     332.21%    YoY -     155.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 82 21,122 46,286 54,592 90,378 100,261 129,345 -70.67%
  YoY % -99.61% -54.37% -15.21% -39.60% -9.86% -22.49% -
  Horiz. % 0.06% 16.33% 35.78% 42.21% 69.87% 77.51% 100.00%
PBT -8,041 743 1,874 9,567 22,701 39,989 26,058 -
  YoY % -1,182.23% -60.35% -80.41% -57.86% -43.23% 53.46% -
  Horiz. % -30.86% 2.85% 7.19% 36.71% 87.12% 153.46% 100.00%
Tax 13,850 3,086 3,602 -3,927 -6,309 -4,122 -7,889 -
  YoY % 348.80% -14.33% 191.72% 37.76% -53.06% 47.75% -
  Horiz. % -175.56% -39.12% -45.66% 49.78% 79.97% 52.25% 100.00%
NP 5,809 3,829 5,476 5,640 16,392 35,867 18,169 -17.30%
  YoY % 51.71% -30.08% -2.91% -65.59% -54.30% 97.41% -
  Horiz. % 31.97% 21.07% 30.14% 31.04% 90.22% 197.41% 100.00%
NP to SH 1,168 458 2,626 9,126 9,113 31,321 10,064 -30.15%
  YoY % 155.02% -82.56% -71.23% 0.14% -70.90% 211.22% -
  Horiz. % 11.61% 4.55% 26.09% 90.68% 90.55% 311.22% 100.00%
Tax Rate - % -415.34 % -192.21 % 41.05 % 27.79 % 10.31 % 30.27 % -
  YoY % 0.00% -116.09% -568.23% 47.71% 169.54% -65.94% -
  Horiz. % 0.00% -1,372.12% -634.99% 135.61% 91.81% 34.06% 100.00%
Total Cost -5,727 17,293 40,810 48,952 73,986 64,394 111,176 -
  YoY % -133.12% -57.63% -16.63% -33.84% 14.90% -42.08% -
  Horiz. % -5.15% 15.55% 36.71% 44.03% 66.55% 57.92% 100.00%
Net Worth 320,981 317,322 306,826 302,018 269,003 236,096 188,199 9.30%
  YoY % 1.15% 3.42% 1.59% 12.27% 13.94% 25.45% -
  Horiz. % 170.55% 168.61% 163.03% 160.48% 142.94% 125.45% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 320,981 317,322 306,826 302,018 269,003 236,096 188,199 9.30%
  YoY % 1.15% 3.42% 1.59% 12.27% 13.94% 25.45% -
  Horiz. % 170.55% 168.61% 163.03% 160.48% 142.94% 125.45% 100.00%
NOSH 480,799 480,792 267,107 267,107 267,107 267,107 266,949 10.30%
  YoY % 0.00% 80.00% 0.00% 0.00% 0.00% 0.06% -
  Horiz. % 180.11% 180.11% 100.06% 100.06% 100.06% 100.06% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7,084.15 % 18.13 % 11.83 % 10.33 % 18.14 % 35.77 % 14.05 % 181.99%
  YoY % 38,974.19% 53.25% 14.52% -43.05% -49.29% 154.59% -
  Horiz. % 50,421.00% 129.04% 84.20% 73.52% 129.11% 254.59% 100.00%
ROE 0.36 % 0.14 % 0.86 % 3.02 % 3.39 % 13.27 % 5.35 % -36.21%
  YoY % 157.14% -83.72% -71.52% -10.91% -74.45% 148.04% -
  Horiz. % 6.73% 2.62% 16.07% 56.45% 63.36% 248.04% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.02 4.39 17.33 20.44 33.84 37.54 48.45 -72.70%
  YoY % -99.54% -74.67% -15.22% -39.60% -9.86% -22.52% -
  Horiz. % 0.04% 9.06% 35.77% 42.19% 69.85% 77.48% 100.00%
EPS 0.24 0.10 0.98 3.42 3.41 11.73 3.77 -36.80%
  YoY % 140.00% -89.80% -71.35% 0.29% -70.93% 211.14% -
  Horiz. % 6.37% 2.65% 25.99% 90.72% 90.45% 311.14% 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 0.6676 0.6600 1.1487 1.1307 1.0071 0.8839 0.7050 -0.90%
  YoY % 1.15% -42.54% 1.59% 12.27% 13.94% 25.38% -
  Horiz. % 94.70% 93.62% 162.94% 160.38% 142.85% 125.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.02 4.39 9.63 11.35 18.80 20.85 26.90 -69.88%
  YoY % -99.54% -54.41% -15.15% -39.63% -9.83% -22.49% -
  Horiz. % 0.07% 16.32% 35.80% 42.19% 69.89% 77.51% 100.00%
EPS 0.24 0.10 0.55 1.90 1.90 6.51 2.09 -30.27%
  YoY % 140.00% -81.82% -71.05% 0.00% -70.81% 211.48% -
  Horiz. % 11.48% 4.78% 26.32% 90.91% 90.91% 311.48% 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 0.6676 0.6600 0.6382 0.6282 0.5595 0.4910 0.3914 9.30%
  YoY % 1.15% 3.42% 1.59% 12.28% 13.95% 25.45% -
  Horiz. % 170.57% 168.63% 163.06% 160.50% 142.95% 125.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3200 0.3700 0.8750 0.8000 0.7500 0.6500 0.6400 -
P/RPS 1,876.29 8.42 5.05 3.91 2.22 1.73 1.32 235.13%
  YoY % 22,183.73% 66.73% 29.16% 76.13% 28.32% 31.06% -
  Horiz. % 142,143.17% 637.88% 382.58% 296.21% 168.18% 131.06% 100.00%
P/EPS 131.73 388.41 89.00 23.42 21.98 5.54 16.98 40.68%
  YoY % -66.08% 336.42% 280.02% 6.55% 296.75% -67.37% -
  Horiz. % 775.80% 2,287.46% 524.15% 137.93% 129.45% 32.63% 100.00%
EY 0.76 0.26 1.12 4.27 4.55 18.04 5.89 -28.90%
  YoY % 192.31% -76.79% -73.77% -6.15% -74.78% 206.28% -
  Horiz. % 12.90% 4.41% 19.02% 72.50% 77.25% 306.28% 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 0.48 0.56 0.76 0.71 0.74 0.74 0.91 -10.11%
  YoY % -14.29% -26.32% 7.04% -4.05% 0.00% -18.68% -
  Horiz. % 52.75% 61.54% 83.52% 78.02% 81.32% 81.32% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 27/02/18 27/02/17 18/02/16 26/02/15 25/02/14 -
Price 0.2900 0.3900 0.4500 0.7950 0.6800 0.8500 0.9000 -
P/RPS 1,700.39 8.88 2.60 3.89 2.01 2.26 1.86 211.37%
  YoY % 19,048.54% 241.54% -33.16% 93.53% -11.06% 21.51% -
  Horiz. % 91,418.82% 477.42% 139.78% 209.14% 108.06% 121.51% 100.00%
P/EPS 119.38 409.41 45.77 23.27 19.93 7.25 23.87 30.76%
  YoY % -70.84% 794.49% 96.69% 16.76% 174.90% -69.63% -
  Horiz. % 500.13% 1,715.17% 191.75% 97.49% 83.49% 30.37% 100.00%
EY 0.84 0.24 2.18 4.30 5.02 13.80 4.19 -23.49%
  YoY % 250.00% -88.99% -49.30% -14.34% -63.62% 229.36% -
  Horiz. % 20.05% 5.73% 52.03% 102.63% 119.81% 329.36% 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 0.43 0.59 0.39 0.70 0.68 0.96 1.28 -16.62%
  YoY % -27.12% 51.28% -44.29% 2.94% -29.17% -25.00% -
  Horiz. % 33.59% 46.09% 30.47% 54.69% 53.12% 75.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

461  373  627  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.385+0.015 
 JAKS 0.70+0.025 
 PA-WB 0.125+0.015 
 PA 0.19+0.005 
 DNEX 0.285+0.005 
 MESTRON 0.23+0.005 
 SCIB 2.89+0.35 
 MTRONIC 0.095+0.005 
 KSTAR 0.115-0.03 
 PHB 0.0250.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS