Highlights

[MENANG] YoY Quarter Result on 2010-12-31 [#4]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     343.00%    YoY -     -25.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 68,911 80,897 91,264 36,356 6,259 11,149 8,639 37.63%
  YoY % -14.82% -11.36% 151.03% 480.86% -43.86% 29.05% -
  Horiz. % 797.67% 936.42% 1,056.42% 420.84% 72.45% 129.05% 100.00%
PBT 15,112 11,776 31,766 7,548 11,099 -6,669 -2,702 -
  YoY % 28.33% -62.93% 320.85% -31.99% 266.43% -146.82% -
  Horiz. % -559.29% -435.83% -1,175.65% -279.35% -410.77% 246.82% 100.00%
Tax -1,883 -4,005 -12,254 0 852 0 0 -
  YoY % 52.98% 67.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -221.01% -470.07% -1,438.26% 0.00% 100.00% - -
NP 13,229 7,771 19,512 7,548 11,951 -6,669 -2,702 -
  YoY % 70.24% -60.17% 158.51% -36.84% 279.20% -146.82% -
  Horiz. % -489.60% -287.60% -722.13% -279.35% -442.30% 246.82% 100.00%
NP to SH 7,847 3,244 10,386 8,855 11,951 -6,669 1,129 34.74%
  YoY % 141.89% -68.77% 17.29% -25.91% 279.20% -690.70% -
  Horiz. % 695.04% 287.33% 919.93% 784.32% 1,058.55% -590.70% 100.00%
Tax Rate 12.46 % 34.01 % 38.58 % - % -7.68 % - % - % -
  YoY % -63.36% -11.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -162.24% -442.84% -502.34% 0.00% 100.00% - -
Total Cost 55,682 73,126 71,752 28,808 -5,692 17,818 11,341 27.73%
  YoY % -23.85% 1.91% 149.07% 606.11% -131.95% 57.11% -
  Horiz. % 490.98% 644.79% 632.68% 254.02% -50.19% 157.11% 100.00%
Net Worth 204,363 178,240 160,809 156,829 138,304 152,826 171,339 2.75%
  YoY % 14.66% 10.84% 2.54% 13.39% -9.50% -10.80% -
  Horiz. % 119.27% 104.03% 93.85% 91.53% 80.72% 89.20% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 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
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 204,363 178,240 160,809 156,829 138,304 152,826 171,339 2.75%
  YoY % 14.66% 10.84% 2.54% 13.39% -9.50% -10.80% -
  Horiz. % 119.27% 104.03% 93.85% 91.53% 80.72% 89.20% 100.00%
NOSH 267,107 267,107 266,992 266,716 266,739 266,760 268,809 -0.10%
  YoY % 0.00% 0.04% 0.10% -0.01% -0.01% -0.76% -
  Horiz. % 99.37% 99.37% 99.32% 99.22% 99.23% 99.24% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.20 % 9.61 % 21.38 % 20.76 % 190.94 % -59.82 % -31.28 % -
  YoY % 99.79% -55.05% 2.99% -89.13% 419.19% -91.24% -
  Horiz. % -61.38% -30.72% -68.35% -66.37% -610.42% 191.24% 100.00%
ROE 3.84 % 1.82 % 6.46 % 5.65 % 8.64 % -4.36 % 0.66 % 31.11%
  YoY % 110.99% -71.83% 14.34% -34.61% 298.17% -760.61% -
  Horiz. % 581.82% 275.76% 978.79% 856.06% 1,309.09% -660.61% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 25.80 30.29 34.18 13.63 2.35 4.18 3.21 37.79%
  YoY % -14.82% -11.38% 150.77% 480.00% -43.78% 30.22% -
  Horiz. % 803.74% 943.61% 1,064.80% 424.61% 73.21% 130.22% 100.00%
EPS 2.94 1.21 3.89 3.32 4.47 -2.50 0.42 34.89%
  YoY % 142.98% -68.89% 17.17% -25.73% 278.80% -695.24% -
  Horiz. % 700.00% 288.10% 926.19% 790.48% 1,064.29% -595.24% 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 0.7651 0.6673 0.6023 0.5880 0.5185 0.5729 0.6374 2.85%
  YoY % 14.66% 10.79% 2.43% 13.40% -9.50% -10.12% -
  Horiz. % 120.03% 104.69% 94.49% 92.25% 81.35% 89.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.33 16.83 18.98 7.56 1.30 2.32 1.80 37.59%
  YoY % -14.85% -11.33% 151.06% 481.54% -43.97% 28.89% -
  Horiz. % 796.11% 935.00% 1,054.44% 420.00% 72.22% 128.89% 100.00%
EPS 1.63 0.67 2.16 1.84 2.49 -1.39 0.23 35.15%
  YoY % 143.28% -68.98% 17.39% -26.10% 279.14% -704.35% -
  Horiz. % 708.70% 291.30% 939.13% 800.00% 1,082.61% -604.35% 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 0.4250 0.3707 0.3345 0.3262 0.2877 0.3179 0.3564 2.74%
  YoY % 14.65% 10.82% 2.54% 13.38% -9.50% -10.80% -
  Horiz. % 119.25% 104.01% 93.86% 91.53% 80.72% 89.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.2800 0.3500 0.2500 0.2500 0.2400 0.1800 0.2900 -
P/RPS 4.96 1.16 0.73 1.83 10.23 4.31 9.02 -8.79%
  YoY % 327.59% 58.90% -60.11% -82.11% 137.35% -52.22% -
  Horiz. % 54.99% 12.86% 8.09% 20.29% 113.41% 47.78% 100.00%
P/EPS 43.57 28.82 6.43 7.53 5.36 -7.20 69.05 -6.84%
  YoY % 51.18% 348.21% -14.61% 40.49% 174.44% -110.43% -
  Horiz. % 63.10% 41.74% 9.31% 10.91% 7.76% -10.43% 100.00%
EY 2.30 3.47 15.56 13.28 18.67 -13.89 1.45 7.35%
  YoY % -33.72% -77.70% 17.17% -28.87% 234.41% -1,057.93% -
  Horiz. % 158.62% 239.31% 1,073.10% 915.86% 1,287.59% -957.93% 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 1.67 0.52 0.42 0.43 0.46 0.31 0.45 22.35%
  YoY % 221.15% 23.81% -2.33% -6.52% 48.39% -31.11% -
  Horiz. % 371.11% 115.56% 93.33% 95.56% 102.22% 68.89% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 29/08/14 22/08/13 30/08/12 28/02/11 25/02/10 26/02/09 26/02/08 -
Price 1.0500 0.3600 0.2700 0.2300 0.2500 0.1700 0.2700 -
P/RPS 4.07 1.19 0.79 1.69 10.65 4.07 8.40 -10.55%
  YoY % 242.02% 50.63% -53.25% -84.13% 161.67% -51.55% -
  Horiz. % 48.45% 14.17% 9.40% 20.12% 126.79% 48.45% 100.00%
P/EPS 35.74 29.64 6.94 6.93 5.58 -6.80 64.29 -8.64%
  YoY % 20.58% 327.09% 0.14% 24.19% 182.06% -110.58% -
  Horiz. % 55.59% 46.10% 10.79% 10.78% 8.68% -10.58% 100.00%
EY 2.80 3.37 14.41 14.43 17.92 -14.71 1.56 9.41%
  YoY % -16.91% -76.61% -0.14% -19.48% 221.82% -1,042.95% -
  Horiz. % 179.49% 216.03% 923.72% 925.00% 1,148.72% -942.95% 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 1.37 0.54 0.45 0.39 0.48 0.30 0.42 19.94%
  YoY % 153.70% 20.00% 15.38% -18.75% 60.00% -28.57% -
  Horiz. % 326.19% 128.57% 107.14% 92.86% 114.29% 71.43% 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.
 


 

323  195  523  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers