Highlights

[MENANG] YoY Quarter Result on 2013-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -65.06%    YoY -     -46.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 30,158 49,124 30,030 66,754 74,485 0 1,711 55.39%
  YoY % -38.61% 63.58% -55.01% -10.38% 0.00% 0.00% -
  Horiz. % 1,762.59% 2,871.07% 1,755.11% 3,901.46% 4,353.30% 0.00% 100.00%
PBT 5,465 13,192 29,160 10,401 14,373 0 -2,740 -
  YoY % -58.57% -54.76% 180.36% -27.64% 0.00% 0.00% -
  Horiz. % -199.45% -481.46% -1,064.23% -379.60% -524.56% -0.00% 100.00%
Tax -1,699 -3,576 745 -3,610 -4,751 0 0 -
  YoY % 52.49% -580.00% 120.64% 24.02% 0.00% 0.00% -
  Horiz. % 35.76% 75.27% -15.68% 75.98% 100.00% - -
NP 3,766 9,616 29,905 6,791 9,622 0 -2,740 -
  YoY % -60.84% -67.84% 340.36% -29.42% 0.00% 0.00% -
  Horiz. % -137.45% -350.95% -1,091.42% -247.85% -351.17% -0.00% 100.00%
NP to SH 8,510 5,010 29,620 2,606 4,840 0 -2,740 -
  YoY % 69.86% -83.09% 1,036.61% -46.16% 0.00% 0.00% -
  Horiz. % -310.58% -182.85% -1,081.02% -95.11% -176.64% -0.00% 100.00%
Tax Rate 31.09 % 27.11 % -2.55 % 34.71 % 33.06 % - % - % -
  YoY % 14.68% 1,163.14% -107.35% 4.99% 0.00% 0.00% -
  Horiz. % 94.04% 82.00% -7.71% 104.99% 100.00% - -
Total Cost 26,392 39,508 125 59,963 64,863 0 4,451 31.45%
  YoY % -33.20% 31,506.40% -99.79% -7.55% 0.00% 0.00% -
  Horiz. % 592.95% 887.62% 2.81% 1,347.18% 1,457.27% 0.00% 100.00%
Net Worth 302,018 269,003 236,096 188,310 170,975 160,479 151,232 11.21%
  YoY % 12.27% 13.94% 25.38% 10.14% 6.54% 6.11% -
  Horiz. % 199.71% 177.87% 156.12% 124.52% 113.05% 106.11% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 302,018 269,003 236,096 188,310 170,975 160,479 151,232 11.21%
  YoY % 12.27% 13.94% 25.38% 10.14% 6.54% 6.11% -
  Horiz. % 199.71% 177.87% 156.12% 124.52% 113.05% 106.11% 100.00%
NOSH 267,107 267,107 267,107 267,107 267,107 266,444 266,019 0.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.25% 0.16% -
  Horiz. % 100.41% 100.41% 100.41% 100.41% 100.41% 100.16% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin 12.49 % 19.57 % 99.58 % 10.17 % 12.92 % - % -160.14 % -
  YoY % -36.18% -80.35% 879.15% -21.28% 0.00% 0.00% -
  Horiz. % -7.80% -12.22% -62.18% -6.35% -8.07% 0.00% 100.00%
ROE 2.82 % 1.86 % 12.55 % 1.38 % 2.83 % - % -1.81 % -
  YoY % 51.61% -85.18% 809.42% -51.24% 0.00% 0.00% -
  Horiz. % -155.80% -102.76% -693.37% -76.24% -156.35% 0.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 11.29 18.39 11.24 24.99 27.89 - 0.64 55.41%
  YoY % -38.61% 63.61% -55.02% -10.40% 0.00% 0.00% -
  Horiz. % 1,764.06% 2,873.44% 1,756.25% 3,904.69% 4,357.81% 0.00% 100.00%
EPS 3.19 1.88 11.09 0.98 1.81 0.00 -1.03 -
  YoY % 69.68% -83.05% 1,031.63% -45.86% 0.00% 0.00% -
  Horiz. % -309.71% -182.52% -1,076.70% -95.15% -175.73% -0.00% 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 1.1307 1.0071 0.8839 0.7050 0.6401 0.6023 0.5685 11.14%
  YoY % 12.27% 13.94% 25.38% 10.14% 6.28% 5.95% -
  Horiz. % 198.89% 177.15% 155.48% 124.01% 112.59% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 6.27 10.22 6.25 13.88 15.49 - 0.36 55.11%
  YoY % -38.65% 63.52% -54.97% -10.39% 0.00% 0.00% -
  Horiz. % 1,741.67% 2,838.89% 1,736.11% 3,855.56% 4,302.78% 0.00% 100.00%
EPS 1.77 1.04 6.16 0.54 1.01 0.00 -0.57 -
  YoY % 70.19% -83.12% 1,040.74% -46.53% 0.00% 0.00% -
  Horiz. % -310.53% -182.46% -1,080.70% -94.74% -177.19% -0.00% 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 0.6282 0.5595 0.4910 0.3917 0.3556 0.3338 0.3145 11.21%
  YoY % 12.28% 13.95% 25.35% 10.15% 6.53% 6.14% -
  Horiz. % 199.75% 177.90% 156.12% 124.55% 113.07% 106.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 0.8000 0.7500 0.6500 0.6400 0.3100 0.2300 0.2300 -
P/RPS 7.09 4.08 5.78 2.56 1.11 0.00 35.76 -22.01%
  YoY % 73.77% -29.41% 125.78% 130.63% 0.00% 0.00% -
  Horiz. % 19.83% 11.41% 16.16% 7.16% 3.10% 0.00% 100.00%
P/EPS 25.11 39.99 5.86 65.60 17.11 0.00 -22.33 -
  YoY % -37.21% 582.42% -91.07% 283.40% 0.00% 0.00% -
  Horiz. % -112.45% -179.09% -26.24% -293.78% -76.62% -0.00% 100.00%
EY 3.98 2.50 17.06 1.52 5.85 0.00 -4.48 -
  YoY % 59.20% -85.35% 1,022.37% -74.02% 0.00% 0.00% -
  Horiz. % -88.84% -55.80% -380.80% -33.93% -130.58% -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 0.71 0.74 0.74 0.91 0.48 0.38 0.40 9.21%
  YoY % -4.05% 0.00% -18.68% 89.58% 26.32% -5.00% -
  Horiz. % 177.50% 185.00% 185.00% 227.50% 120.00% 95.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 27/02/17 18/02/16 26/02/15 25/02/14 26/02/13 29/02/12 26/08/10 -
Price 0.7950 0.6800 0.8500 0.9000 0.3400 0.2500 0.2300 -
P/RPS 7.04 3.70 7.56 3.60 1.22 0.00 35.76 -22.09%
  YoY % 90.27% -51.06% 110.00% 195.08% 0.00% 0.00% -
  Horiz. % 19.69% 10.35% 21.14% 10.07% 3.41% 0.00% 100.00%
P/EPS 24.95 36.25 7.67 92.25 18.76 0.00 -22.33 -
  YoY % -31.17% 372.62% -91.69% 391.74% 0.00% 0.00% -
  Horiz. % -111.73% -162.34% -34.35% -413.12% -84.01% -0.00% 100.00%
EY 4.01 2.76 13.05 1.08 5.33 0.00 -4.48 -
  YoY % 45.29% -78.85% 1,108.33% -79.74% 0.00% 0.00% -
  Horiz. % -89.51% -61.61% -291.29% -24.11% -118.97% -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 0.70 0.68 0.96 1.28 0.53 0.42 0.40 8.98%
  YoY % 2.94% -29.17% -25.00% 141.51% 26.19% 5.00% -
  Horiz. % 175.00% 170.00% 240.00% 320.00% 132.50% 105.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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