Highlights

[MENANG] YoY Quarter Result on 2009-12-31 [#4]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     492.22%    YoY -     279.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 80,897 91,264 36,356 6,259 11,149 8,639 5,368 51.78%
  YoY % -11.36% 151.03% 480.86% -43.86% 29.05% 60.94% -
  Horiz. % 1,507.02% 1,700.15% 677.27% 116.60% 207.69% 160.94% 100.00%
PBT 11,776 31,766 7,548 11,099 -6,669 -2,702 -3,978 -
  YoY % -62.93% 320.85% -31.99% 266.43% -146.82% 32.08% -
  Horiz. % -296.03% -798.54% -189.74% -279.01% 167.65% 67.92% 100.00%
Tax -4,005 -12,254 0 852 0 0 0 -
  YoY % 67.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -470.07% -1,438.26% 0.00% 100.00% - - -
NP 7,771 19,512 7,548 11,951 -6,669 -2,702 -3,978 -
  YoY % -60.17% 158.51% -36.84% 279.20% -146.82% 32.08% -
  Horiz. % -195.35% -490.50% -189.74% -300.43% 167.65% 67.92% 100.00%
NP to SH 3,244 10,386 8,855 11,951 -6,669 1,129 -3,978 -
  YoY % -68.77% 17.29% -25.91% 279.20% -690.70% 128.38% -
  Horiz. % -81.55% -261.09% -222.60% -300.43% 167.65% -28.38% 100.00%
Tax Rate 34.01 % 38.58 % - % -7.68 % - % - % - % -
  YoY % -11.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -442.84% -502.34% 0.00% 100.00% - - -
Total Cost 73,126 71,752 28,808 -5,692 17,818 11,341 9,346 37.22%
  YoY % 1.91% 149.07% 606.11% -131.95% 57.11% 21.35% -
  Horiz. % 782.43% 767.73% 308.24% -60.90% 190.65% 121.35% 100.00%
Net Worth 178,240 160,809 156,829 138,304 152,826 171,339 180,638 -0.21%
  YoY % 10.84% 2.54% 13.39% -9.50% -10.80% -5.15% -
  Horiz. % 98.67% 89.02% 86.82% 76.56% 84.60% 94.85% 100.00%
Dividend
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 178,240 160,809 156,829 138,304 152,826 171,339 180,638 -0.21%
  YoY % 10.84% 2.54% 13.39% -9.50% -10.80% -5.15% -
  Horiz. % 98.67% 89.02% 86.82% 76.56% 84.60% 94.85% 100.00%
NOSH 267,107 266,992 266,716 266,739 266,760 268,809 266,979 0.01%
  YoY % 0.04% 0.10% -0.01% -0.01% -0.76% 0.69% -
  Horiz. % 100.05% 100.00% 99.90% 99.91% 99.92% 100.69% 100.00%
Ratio Analysis
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.61 % 21.38 % 20.76 % 190.94 % -59.82 % -31.28 % -74.11 % -
  YoY % -55.05% 2.99% -89.13% 419.19% -91.24% 57.79% -
  Horiz. % -12.97% -28.85% -28.01% -257.64% 80.72% 42.21% 100.00%
ROE 1.82 % 6.46 % 5.65 % 8.64 % -4.36 % 0.66 % -2.20 % -
  YoY % -71.83% 14.34% -34.61% 298.17% -760.61% 130.00% -
  Horiz. % -82.73% -293.64% -256.82% -392.73% 198.18% -30.00% 100.00%
Per Share
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.29 34.18 13.63 2.35 4.18 3.21 2.01 51.78%
  YoY % -11.38% 150.77% 480.00% -43.78% 30.22% 59.70% -
  Horiz. % 1,506.97% 1,700.50% 678.11% 116.92% 207.96% 159.70% 100.00%
EPS 1.21 3.89 3.32 4.47 -2.50 0.42 -1.49 -
  YoY % -68.89% 17.17% -25.73% 278.80% -695.24% 128.19% -
  Horiz. % -81.21% -261.07% -222.82% -300.00% 167.79% -28.19% 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 0.6673 0.6023 0.5880 0.5185 0.5729 0.6374 0.6766 -0.21%
  YoY % 10.79% 2.43% 13.40% -9.50% -10.12% -5.79% -
  Horiz. % 98.63% 89.02% 86.91% 76.63% 84.67% 94.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.83 18.98 7.56 1.30 2.32 1.80 1.12 51.71%
  YoY % -11.33% 151.06% 481.54% -43.97% 28.89% 60.71% -
  Horiz. % 1,502.68% 1,694.64% 675.00% 116.07% 207.14% 160.71% 100.00%
EPS 0.67 2.16 1.84 2.49 -1.39 0.23 -0.83 -
  YoY % -68.98% 17.39% -26.10% 279.14% -704.35% 127.71% -
  Horiz. % -80.72% -260.24% -221.69% -300.00% 167.47% -27.71% 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 0.3707 0.3345 0.3262 0.2877 0.3179 0.3564 0.3757 -0.21%
  YoY % 10.82% 2.54% 13.38% -9.50% -10.80% -5.14% -
  Horiz. % 98.67% 89.03% 86.82% 76.58% 84.62% 94.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3500 0.2500 0.2500 0.2400 0.1800 0.2900 0.1400 -
P/RPS 1.16 0.73 1.83 10.23 4.31 9.02 6.96 -24.09%
  YoY % 58.90% -60.11% -82.11% 137.35% -52.22% 29.60% -
  Horiz. % 16.67% 10.49% 26.29% 146.98% 61.93% 129.60% 100.00%
P/EPS 28.82 6.43 7.53 5.36 -7.20 69.05 -9.40 -
  YoY % 348.21% -14.61% 40.49% 174.44% -110.43% 834.57% -
  Horiz. % -306.60% -68.40% -80.11% -57.02% 76.60% -734.57% 100.00%
EY 3.47 15.56 13.28 18.67 -13.89 1.45 -10.64 -
  YoY % -77.70% 17.17% -28.87% 234.41% -1,057.93% 113.63% -
  Horiz. % -32.61% -146.24% -124.81% -175.47% 130.55% -13.63% 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 0.52 0.42 0.43 0.46 0.31 0.45 0.21 14.97%
  YoY % 23.81% -2.33% -6.52% 48.39% -31.11% 114.29% -
  Horiz. % 247.62% 200.00% 204.76% 219.05% 147.62% 214.29% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/08/13 30/08/12 28/02/11 25/02/10 26/02/09 26/02/08 28/02/07 -
Price 0.3600 0.2700 0.2300 0.2500 0.1700 0.2700 0.5500 -
P/RPS 1.19 0.79 1.69 10.65 4.07 8.40 27.35 -38.26%
  YoY % 50.63% -53.25% -84.13% 161.67% -51.55% -69.29% -
  Horiz. % 4.35% 2.89% 6.18% 38.94% 14.88% 30.71% 100.00%
P/EPS 29.64 6.94 6.93 5.58 -6.80 64.29 -36.91 -
  YoY % 327.09% 0.14% 24.19% 182.06% -110.58% 274.18% -
  Horiz. % -80.30% -18.80% -18.78% -15.12% 18.42% -174.18% 100.00%
EY 3.37 14.41 14.43 17.92 -14.71 1.56 -2.71 -
  YoY % -76.61% -0.14% -19.48% 221.82% -1,042.95% 157.56% -
  Horiz. % -124.35% -531.73% -532.47% -661.25% 542.80% -57.56% 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 0.54 0.45 0.39 0.48 0.30 0.42 0.81 -6.05%
  YoY % 20.00% 15.38% -18.75% 60.00% -28.57% -48.15% -
  Horiz. % 66.67% 55.56% 48.15% 59.26% 37.04% 51.85% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers