Highlights

[MENANG] YoY Quarter Result on 2018-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -152.78%    YoY -     -120.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 10,505 22,968 30,158 49,124 30,030 66,754 74,485 -27.84%
  YoY % -54.26% -23.84% -38.61% 63.58% -55.01% -10.38% -
  Horiz. % 14.10% 30.84% 40.49% 65.95% 40.32% 89.62% 100.00%
PBT -1,109 280 5,465 13,192 29,160 10,401 14,373 -
  YoY % -496.07% -94.88% -58.57% -54.76% 180.36% -27.64% -
  Horiz. % -7.72% 1.95% 38.02% 91.78% 202.88% 72.36% 100.00%
Tax 2,851 4,442 -1,699 -3,576 745 -3,610 -4,751 -
  YoY % -35.82% 361.45% 52.49% -580.00% 120.64% 24.02% -
  Horiz. % -60.01% -93.50% 35.76% 75.27% -15.68% 75.98% 100.00%
NP 1,742 4,722 3,766 9,616 29,905 6,791 9,622 -24.78%
  YoY % -63.11% 25.39% -60.84% -67.84% 340.36% -29.42% -
  Horiz. % 18.10% 49.08% 39.14% 99.94% 310.80% 70.58% 100.00%
NP to SH -512 2,464 8,510 5,010 29,620 2,606 4,840 -
  YoY % -120.78% -71.05% 69.86% -83.09% 1,036.61% -46.16% -
  Horiz. % -10.58% 50.91% 175.83% 103.51% 611.98% 53.84% 100.00%
Tax Rate - % -1,586.43 % 31.09 % 27.11 % -2.55 % 34.71 % 33.06 % -
  YoY % 0.00% -5,202.70% 14.68% 1,163.14% -107.35% 4.99% -
  Horiz. % 0.00% -4,798.64% 94.04% 82.00% -7.71% 104.99% 100.00%
Total Cost 8,763 18,246 26,392 39,508 125 59,963 64,863 -28.36%
  YoY % -51.97% -30.87% -33.20% 31,506.40% -99.79% -7.55% -
  Horiz. % 13.51% 28.13% 40.69% 60.91% 0.19% 92.45% 100.00%
Net Worth 317,322 306,826 302,018 269,003 236,096 188,310 170,975 10.85%
  YoY % 3.42% 1.59% 12.27% 13.94% 25.38% 10.14% -
  Horiz. % 185.60% 179.46% 176.64% 157.34% 138.09% 110.14% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 317,322 306,826 302,018 269,003 236,096 188,310 170,975 10.85%
  YoY % 3.42% 1.59% 12.27% 13.94% 25.38% 10.14% -
  Horiz. % 185.60% 179.46% 176.64% 157.34% 138.09% 110.14% 100.00%
NOSH 480,792 267,107 267,107 267,107 267,107 267,107 267,107 10.29%
  YoY % 80.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 16.58 % 20.56 % 12.49 % 19.57 % 99.58 % 10.17 % 12.92 % 4.24%
  YoY % -19.36% 64.61% -36.18% -80.35% 879.15% -21.28% -
  Horiz. % 128.33% 159.13% 96.67% 151.47% 770.74% 78.72% 100.00%
ROE -0.16 % 0.80 % 2.82 % 1.86 % 12.55 % 1.38 % 2.83 % -
  YoY % -120.00% -71.63% 51.61% -85.18% 809.42% -51.24% -
  Horiz. % -5.65% 28.27% 99.65% 65.72% 443.46% 48.76% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.18 8.60 11.29 18.39 11.24 24.99 27.89 -34.60%
  YoY % -74.65% -23.83% -38.61% 63.61% -55.02% -10.40% -
  Horiz. % 7.82% 30.84% 40.48% 65.94% 40.30% 89.60% 100.00%
EPS -0.11 0.92 3.19 1.88 11.09 0.98 1.81 -
  YoY % -111.96% -71.16% 69.68% -83.05% 1,031.63% -45.86% -
  Horiz. % -6.08% 50.83% 176.24% 103.87% 612.71% 54.14% 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 1.1487 1.1307 1.0071 0.8839 0.7050 0.6401 0.51%
  YoY % -42.54% 1.59% 12.27% 13.94% 25.38% 10.14% -
  Horiz. % 103.11% 179.46% 176.64% 157.33% 138.09% 110.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.18 4.78 6.27 10.22 6.25 13.88 15.49 -27.87%
  YoY % -54.39% -23.76% -38.65% 63.52% -54.97% -10.39% -
  Horiz. % 14.07% 30.86% 40.48% 65.98% 40.35% 89.61% 100.00%
EPS -0.11 0.51 1.77 1.04 6.16 0.54 1.01 -
  YoY % -121.57% -71.19% 70.19% -83.12% 1,040.74% -46.53% -
  Horiz. % -10.89% 50.50% 175.25% 102.97% 609.90% 53.47% 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 0.6382 0.6282 0.5595 0.4910 0.3917 0.3556 10.85%
  YoY % 3.42% 1.59% 12.28% 13.95% 25.35% 10.15% -
  Horiz. % 185.60% 179.47% 176.66% 157.34% 138.08% 110.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3700 0.8750 0.8000 0.7500 0.6500 0.6400 0.3100 -
P/RPS 16.93 10.18 7.09 4.08 5.78 2.56 1.11 57.45%
  YoY % 66.31% 43.58% 73.77% -29.41% 125.78% 130.63% -
  Horiz. % 1,525.23% 917.12% 638.74% 367.57% 520.72% 230.63% 100.00%
P/EPS -347.45 94.85 25.11 39.99 5.86 65.60 17.11 -
  YoY % -466.32% 277.74% -37.21% 582.42% -91.07% 283.40% -
  Horiz. % -2,030.68% 554.35% 146.76% 233.72% 34.25% 383.40% 100.00%
EY -0.29 1.05 3.98 2.50 17.06 1.52 5.85 -
  YoY % -127.62% -73.62% 59.20% -85.35% 1,022.37% -74.02% -
  Horiz. % -4.96% 17.95% 68.03% 42.74% 291.62% 25.98% 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 0.56 0.76 0.71 0.74 0.74 0.91 0.48 2.60%
  YoY % -26.32% 7.04% -4.05% 0.00% -18.68% 89.58% -
  Horiz. % 116.67% 158.33% 147.92% 154.17% 154.17% 189.58% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 18/02/16 26/02/15 25/02/14 26/02/13 -
Price 0.3900 0.4500 0.7950 0.6800 0.8500 0.9000 0.3400 -
P/RPS 17.85 5.23 7.04 3.70 7.56 3.60 1.22 56.36%
  YoY % 241.30% -25.71% 90.27% -51.06% 110.00% 195.08% -
  Horiz. % 1,463.11% 428.69% 577.05% 303.28% 619.67% 295.08% 100.00%
P/EPS -366.23 48.78 24.95 36.25 7.67 92.25 18.76 -
  YoY % -850.78% 95.51% -31.17% 372.62% -91.69% 391.74% -
  Horiz. % -1,952.19% 260.02% 133.00% 193.23% 40.88% 491.74% 100.00%
EY -0.27 2.05 4.01 2.76 13.05 1.08 5.33 -
  YoY % -113.17% -48.88% 45.29% -78.85% 1,108.33% -79.74% -
  Horiz. % -5.07% 38.46% 75.23% 51.78% 244.84% 20.26% 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 0.59 0.39 0.70 0.68 0.96 1.28 0.53 1.80%
  YoY % 51.28% -44.29% 2.94% -29.17% -25.00% 141.51% -
  Horiz. % 111.32% 73.58% 132.08% 128.30% 181.13% 241.51% 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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers