Highlights

[MENANG] YoY Quarter Result on 2013-09-30 [#1]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     129.90%    YoY -     42.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Revenue 24,434 41,254 70,232 62,591 32,505 1,001 1,122 60.56%
  YoY % -40.77% -41.26% 12.21% 92.56% 3,147.25% -10.78% -
  Horiz. % 2,177.72% 3,676.83% 6,259.54% 5,578.52% 2,897.06% 89.22% 100.00%
PBT 4,102 9,508 10,831 15,657 8,175 -3,044 -1,998 -
  YoY % -56.86% -12.21% -30.82% 91.52% 368.56% -52.35% -
  Horiz. % -205.31% -475.88% -542.09% -783.63% -409.16% 152.35% 100.00%
Tax -2,228 -2,733 -4,866 -3,829 -948 -7 0 -
  YoY % 18.48% 43.83% -27.08% -303.90% -13,442.86% 0.00% -
  Horiz. % 31,828.57% 39,042.86% 69,514.29% 54,700.00% 13,542.86% 100.00% -
NP 1,874 6,775 5,965 11,828 7,227 -3,051 -1,998 -
  YoY % -72.34% 13.58% -49.57% 63.66% 336.87% -52.70% -
  Horiz. % -93.79% -339.09% -298.55% -591.99% -361.71% 152.70% 100.00%
NP to SH 616 4,102 1,703 7,458 5,241 -3,043 -1,998 -
  YoY % -84.98% 140.87% -77.17% 42.30% 272.23% -52.30% -
  Horiz. % -30.83% -205.31% -85.24% -373.27% -262.31% 152.30% 100.00%
Tax Rate 54.31 % 28.74 % 44.93 % 24.46 % 11.60 % - % - % -
  YoY % 88.97% -36.03% 83.69% 110.86% 0.00% 0.00% -
  Horiz. % 468.19% 247.76% 387.33% 210.86% 100.00% - -
Total Cost 22,560 34,479 64,267 50,763 25,278 4,052 3,120 35.53%
  YoY % -34.57% -46.35% 26.60% 100.82% 523.84% 29.87% -
  Horiz. % 723.08% 1,105.10% 2,059.84% 1,627.02% 810.19% 129.87% 100.00%
Net Worth 293,497 263,247 205,690 185,692 166,140 150,041 154,165 10.40%
  YoY % 11.49% 27.98% 10.77% 11.77% 10.73% -2.68% -
  Horiz. % 190.38% 170.76% 133.42% 120.45% 107.77% 97.32% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Net Worth 293,497 263,247 205,690 185,692 166,140 150,041 154,165 10.40%
  YoY % 11.49% 27.98% 10.77% 11.77% 10.73% -2.68% -
  Horiz. % 190.38% 170.76% 133.42% 120.45% 107.77% 97.32% 100.00%
NOSH 267,107 266,363 266,093 267,107 267,107 266,929 266,400 0.04%
  YoY % 0.28% 0.10% -0.38% 0.00% 0.07% 0.20% -
  Horiz. % 100.27% 99.99% 99.89% 100.27% 100.27% 100.20% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
NP Margin 7.67 % 16.42 % 8.49 % 18.90 % 22.23 % -304.80 % -178.07 % -
  YoY % -53.29% 93.40% -55.08% -14.98% 107.29% -71.17% -
  Horiz. % -4.31% -9.22% -4.77% -10.61% -12.48% 171.17% 100.00%
ROE 0.21 % 1.56 % 0.83 % 4.02 % 3.15 % -2.03 % -1.30 % -
  YoY % -86.54% 87.95% -79.35% 27.62% 255.17% -56.15% -
  Horiz. % -16.15% -120.00% -63.85% -309.23% -242.31% 156.15% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 9.15 15.49 26.39 23.43 12.17 0.38 0.42 60.57%
  YoY % -40.93% -41.30% 12.63% 92.52% 3,102.63% -9.52% -
  Horiz. % 2,178.57% 3,688.10% 6,283.33% 5,578.57% 2,897.62% 90.48% 100.00%
EPS 0.23 1.54 0.64 2.79 1.96 -1.14 -0.75 -
  YoY % -85.06% 140.62% -77.06% 42.35% 271.93% -52.00% -
  Horiz. % -30.67% -205.33% -85.33% -372.00% -261.33% 152.00% 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 1.0988 0.9883 0.7730 0.6952 0.6220 0.5621 0.5787 10.36%
  YoY % 11.18% 27.85% 11.19% 11.77% 10.66% -2.87% -
  Horiz. % 189.87% 170.78% 133.58% 120.13% 107.48% 97.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 5.08 8.58 14.61 13.02 6.76 0.21 0.23 60.91%
  YoY % -40.79% -41.27% 12.21% 92.60% 3,119.05% -8.70% -
  Horiz. % 2,208.70% 3,730.43% 6,352.17% 5,660.87% 2,939.13% 91.30% 100.00%
EPS 0.13 0.85 0.35 1.55 1.09 -0.63 -0.42 -
  YoY % -84.71% 142.86% -77.42% 42.20% 273.02% -50.00% -
  Horiz. % -30.95% -202.38% -83.33% -369.05% -259.52% 150.00% 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 0.6104 0.5475 0.4278 0.3862 0.3456 0.3121 0.3206 10.40%
  YoY % 11.49% 27.98% 10.77% 11.75% 10.73% -2.65% -
  Horiz. % 190.39% 170.77% 133.44% 120.46% 107.80% 97.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 -
Price 0.8950 0.6000 0.9300 0.4800 0.3100 0.2000 0.2700 -
P/RPS 9.78 3.87 3.52 2.05 2.55 0.00 64.11 -25.10%
  YoY % 152.71% 9.94% 71.71% -19.61% 0.00% 0.00% -
  Horiz. % 15.26% 6.04% 5.49% 3.20% 3.98% 0.00% 100.00%
P/EPS 388.09 38.96 145.31 17.19 15.80 0.00 -36.00 -
  YoY % 896.12% -73.19% 745.32% 8.80% 0.00% 0.00% -
  Horiz. % -1,078.03% -108.22% -403.64% -47.75% -43.89% -0.00% 100.00%
EY 0.26 2.57 0.69 5.82 6.33 0.00 -2.78 -
  YoY % -89.88% 272.46% -88.14% -8.06% 0.00% 0.00% -
  Horiz. % -9.35% -92.45% -24.82% -209.35% -227.70% -0.00% 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 0.81 0.61 1.20 0.69 0.50 0.00 0.47 8.72%
  YoY % 32.79% -49.17% 73.91% 38.00% 0.00% 0.00% -
  Horiz. % 172.34% 129.79% 255.32% 146.81% 106.38% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/11/16 27/11/15 13/11/14 22/11/13 30/11/12 25/11/11 26/05/10 -
Price 0.7600 0.7800 0.8950 0.6550 0.3400 0.2000 0.2300 -
P/RPS 8.31 5.04 3.39 2.80 2.79 0.00 54.61 -25.12%
  YoY % 64.88% 48.67% 21.07% 0.36% 0.00% 0.00% -
  Horiz. % 15.22% 9.23% 6.21% 5.13% 5.11% 0.00% 100.00%
P/EPS 329.55 50.65 139.84 23.46 17.33 0.00 -30.67 -
  YoY % 550.64% -63.78% 496.08% 35.37% 0.00% 0.00% -
  Horiz. % -1,074.50% -165.15% -455.95% -76.49% -56.50% -0.00% 100.00%
EY 0.30 1.97 0.72 4.26 5.77 0.00 -3.26 -
  YoY % -84.77% 173.61% -83.10% -26.17% 0.00% 0.00% -
  Horiz. % -9.20% -60.43% -22.09% -130.67% -176.99% -0.00% 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 0.69 0.79 1.16 0.94 0.55 0.00 0.40 8.74%
  YoY % -12.66% -31.90% 23.40% 70.91% 0.00% 0.00% -
  Horiz. % 172.50% 197.50% 290.00% 235.00% 137.50% 0.00% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers