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
30/09/18 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers