Highlights

[MENANG] YoY Quarter Result on 2015-09-30 [#1]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     263.01%    YoY -     140.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 10,617 23,318 24,434 41,254 70,232 62,591 32,505 -17.01%
  YoY % -54.47% -4.57% -40.77% -41.26% 12.21% 92.56% -
  Horiz. % 32.66% 71.74% 75.17% 126.92% 216.07% 192.56% 100.00%
PBT 1,852 1,594 4,102 9,508 10,831 15,657 8,175 -21.91%
  YoY % 16.19% -61.14% -56.86% -12.21% -30.82% 91.52% -
  Horiz. % 22.65% 19.50% 50.18% 116.31% 132.49% 191.52% 100.00%
Tax 235 -840 -2,228 -2,733 -4,866 -3,829 -948 -
  YoY % 127.98% 62.30% 18.48% 43.83% -27.08% -303.90% -
  Horiz. % -24.79% 88.61% 235.02% 288.29% 513.29% 403.90% 100.00%
NP 2,087 754 1,874 6,775 5,965 11,828 7,227 -18.69%
  YoY % 176.79% -59.77% -72.34% 13.58% -49.57% 63.66% -
  Horiz. % 28.88% 10.43% 25.93% 93.75% 82.54% 163.66% 100.00%
NP to SH 970 162 616 4,102 1,703 7,458 5,241 -24.50%
  YoY % 498.77% -73.70% -84.98% 140.87% -77.17% 42.30% -
  Horiz. % 18.51% 3.09% 11.75% 78.27% 32.49% 142.30% 100.00%
Tax Rate -12.69 % 52.70 % 54.31 % 28.74 % 44.93 % 24.46 % 11.60 % -
  YoY % -124.08% -2.96% 88.97% -36.03% 83.69% 110.86% -
  Horiz. % -109.40% 454.31% 468.19% 247.76% 387.33% 210.86% 100.00%
Total Cost 8,530 22,564 22,560 34,479 64,267 50,763 25,278 -16.55%
  YoY % -62.20% 0.02% -34.57% -46.35% 26.60% 100.82% -
  Horiz. % 33.74% 89.26% 89.25% 136.40% 254.24% 200.82% 100.00%
Net Worth 317,322 304,368 293,497 263,247 205,690 185,692 166,140 11.38%
  YoY % 4.26% 3.70% 11.49% 27.98% 10.77% 11.77% -
  Horiz. % 191.00% 183.20% 176.66% 158.45% 123.81% 111.77% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 317,322 304,368 293,497 263,247 205,690 185,692 166,140 11.38%
  YoY % 4.26% 3.70% 11.49% 27.98% 10.77% 11.77% -
  Horiz. % 191.00% 183.20% 176.66% 158.45% 123.81% 111.77% 100.00%
NOSH 480,792 267,107 267,107 266,363 266,093 267,107 267,107 10.29%
  YoY % 80.00% 0.00% 0.28% 0.10% -0.38% 0.00% -
  Horiz. % 180.00% 100.00% 100.00% 99.72% 99.62% 100.00% 100.00%
Ratio Analysis
30/03/17 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.66 % 3.23 % 7.67 % 16.42 % 8.49 % 18.90 % 22.23 % -2.03%
  YoY % 508.67% -57.89% -53.29% 93.40% -55.08% -14.98% -
  Horiz. % 88.44% 14.53% 34.50% 73.86% 38.19% 85.02% 100.00%
ROE 0.31 % 0.05 % 0.21 % 1.56 % 0.83 % 4.02 % 3.15 % -32.04%
  YoY % 520.00% -76.19% -86.54% 87.95% -79.35% 27.62% -
  Horiz. % 9.84% 1.59% 6.67% 49.52% 26.35% 127.62% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.21 8.73 9.15 15.49 26.39 23.43 12.17 -24.74%
  YoY % -74.68% -4.59% -40.93% -41.30% 12.63% 92.52% -
  Horiz. % 18.16% 71.73% 75.18% 127.28% 216.84% 192.52% 100.00%
EPS 0.20 0.06 0.23 1.54 0.64 2.79 1.96 -31.63%
  YoY % 233.33% -73.91% -85.06% 140.62% -77.06% 42.35% -
  Horiz. % 10.20% 3.06% 11.73% 78.57% 32.65% 142.35% 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 1.1395 1.0988 0.9883 0.7730 0.6952 0.6220 0.99%
  YoY % -42.08% 3.70% 11.18% 27.85% 11.19% 11.77% -
  Horiz. % 106.11% 183.20% 176.66% 158.89% 124.28% 111.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.21 4.85 5.08 8.58 14.61 13.02 6.76 -16.99%
  YoY % -54.43% -4.53% -40.79% -41.27% 12.21% 92.60% -
  Horiz. % 32.69% 71.75% 75.15% 126.92% 216.12% 192.60% 100.00%
EPS 0.20 0.03 0.13 0.85 0.35 1.55 1.09 -24.61%
  YoY % 566.67% -76.92% -84.71% 142.86% -77.42% 42.20% -
  Horiz. % 18.35% 2.75% 11.93% 77.98% 32.11% 142.20% 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 0.6330 0.6104 0.5475 0.4278 0.3862 0.3456 11.38%
  YoY % 4.27% 3.70% 11.49% 27.98% 10.77% 11.75% -
  Horiz. % 190.97% 183.16% 176.62% 158.42% 123.78% 111.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4050 0.9100 0.8950 0.6000 0.9300 0.4800 0.3100 -
P/RPS 18.34 10.42 9.78 3.87 3.52 2.05 2.55 38.91%
  YoY % 76.01% 6.54% 152.71% 9.94% 71.71% -19.61% -
  Horiz. % 719.22% 408.63% 383.53% 151.76% 138.04% 80.39% 100.00%
P/EPS 200.74 1,500.42 388.09 38.96 145.31 17.19 15.80 52.73%
  YoY % -86.62% 286.62% 896.12% -73.19% 745.32% 8.80% -
  Horiz. % 1,270.51% 9,496.33% 2,456.27% 246.58% 919.68% 108.80% 100.00%
EY 0.50 0.07 0.26 2.57 0.69 5.82 6.33 -34.48%
  YoY % 614.29% -73.08% -89.88% 272.46% -88.14% -8.06% -
  Horiz. % 7.90% 1.11% 4.11% 40.60% 10.90% 91.94% 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 0.61 0.80 0.81 0.61 1.20 0.69 0.50 3.37%
  YoY % -23.75% -1.23% 32.79% -49.17% 73.91% 38.00% -
  Horiz. % 122.00% 160.00% 162.00% 122.00% 240.00% 138.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 27/11/15 13/11/14 22/11/13 30/11/12 -
Price 0.4000 0.8650 0.7600 0.7800 0.8950 0.6550 0.3400 -
P/RPS 18.11 9.91 8.31 5.04 3.39 2.80 2.79 36.56%
  YoY % 82.74% 19.25% 64.88% 48.67% 21.07% 0.36% -
  Horiz. % 649.10% 355.20% 297.85% 180.65% 121.51% 100.36% 100.00%
P/EPS 198.26 1,426.22 329.55 50.65 139.84 23.46 17.33 50.08%
  YoY % -86.10% 332.78% 550.64% -63.78% 496.08% 35.37% -
  Horiz. % 1,144.03% 8,229.77% 1,901.62% 292.27% 806.92% 135.37% 100.00%
EY 0.50 0.07 0.30 1.97 0.72 4.26 5.77 -33.47%
  YoY % 614.29% -76.67% -84.77% 173.61% -83.10% -26.17% -
  Horiz. % 8.67% 1.21% 5.20% 34.14% 12.48% 73.83% 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 0.61 0.76 0.69 0.79 1.16 0.94 0.55 1.74%
  YoY % -19.74% 10.14% -12.66% -31.90% 23.40% 70.91% -
  Horiz. % 110.91% 138.18% 125.45% 143.64% 210.91% 170.91% 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
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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