Highlights

[MENANG] YoY Quarter Result on 2015-03-31 [#3]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -29.82%    YoY -     82.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 23,104 27,883 47,164 107,783 74,543 50,309 111,864 -23.11%
  YoY % -17.14% -40.88% -56.24% 44.59% 48.17% -55.03% -
  Horiz. % 20.65% 24.93% 42.16% 96.35% 66.64% 44.97% 100.00%
PBT 3,262 1,348 3,380 25,908 20,885 11,115 10,247 -17.36%
  YoY % 141.99% -60.12% -86.95% 24.05% 87.90% 8.47% -
  Horiz. % 31.83% 13.16% 32.99% 252.83% 203.82% 108.47% 100.00%
Tax 2,028 -439 -1,409 -1,540 -4,228 -3,622 -3,375 -
  YoY % 561.96% 68.84% 8.51% 63.58% -16.73% -7.32% -
  Horiz. % -60.09% 13.01% 41.75% 45.63% 125.27% 107.32% 100.00%
NP 5,290 909 1,971 24,368 16,657 7,493 6,872 -4.27%
  YoY % 481.96% -53.88% -91.91% 46.29% 122.30% 9.04% -
  Horiz. % 76.98% 13.23% 28.68% 354.60% 242.39% 109.04% 100.00%
NP to SH 2,726 570 1,412 20,788 11,393 4,027 3,946 -5.98%
  YoY % 378.25% -59.63% -93.21% 82.46% 182.92% 2.05% -
  Horiz. % 69.08% 14.45% 35.78% 526.81% 288.72% 102.05% 100.00%
Tax Rate -62.17 % 32.57 % 41.69 % 5.94 % 20.24 % 32.59 % 32.94 % -
  YoY % -290.88% -21.88% 601.85% -70.65% -37.90% -1.06% -
  Horiz. % -188.74% 98.88% 126.56% 18.03% 61.45% 98.94% 100.00%
Total Cost 17,814 26,974 45,193 83,415 57,886 42,816 104,992 -25.59%
  YoY % -33.96% -40.31% -45.82% 44.10% 35.20% -59.22% -
  Horiz. % 16.97% 25.69% 43.04% 79.45% 55.13% 40.78% 100.00%
Net Worth 309,533 302,579 270,419 256,877 199,715 175,008 150,214 12.80%
  YoY % 2.30% 11.89% 5.27% 28.62% 14.12% 16.51% -
  Horiz. % 206.06% 201.43% 180.02% 171.01% 132.95% 116.51% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 309,533 302,579 270,419 256,877 199,715 175,008 150,214 12.80%
  YoY % 2.30% 11.89% 5.27% 28.62% 14.12% 16.51% -
  Horiz. % 206.06% 201.43% 180.02% 171.01% 132.95% 116.51% 100.00%
NOSH 480,792 267,107 267,107 267,107 267,107 267,107 266,621 10.32%
  YoY % 80.00% 0.00% 0.00% 0.00% 0.00% 0.18% -
  Horiz. % 180.33% 100.18% 100.18% 100.18% 100.18% 100.18% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 22.90 % 3.26 % 4.18 % 22.61 % 22.35 % 14.89 % 6.14 % 24.52%
  YoY % 602.45% -22.01% -81.51% 1.16% 50.10% 142.51% -
  Horiz. % 372.96% 53.09% 68.08% 368.24% 364.01% 242.51% 100.00%
ROE 0.88 % 0.19 % 0.52 % 8.09 % 5.70 % 2.30 % 2.63 % -16.67%
  YoY % 363.16% -63.46% -93.57% 41.93% 147.83% -12.55% -
  Horiz. % 33.46% 7.22% 19.77% 307.60% 216.73% 87.45% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.81 10.44 17.66 40.35 27.91 18.83 41.96 -30.29%
  YoY % -53.93% -40.88% -56.23% 44.57% 48.22% -55.12% -
  Horiz. % 11.46% 24.88% 42.09% 96.16% 66.52% 44.88% 100.00%
EPS 0.57 0.21 0.53 7.78 4.27 1.51 1.48 -14.70%
  YoY % 171.43% -60.38% -93.19% 82.20% 182.78% 2.03% -
  Horiz. % 38.51% 14.19% 35.81% 525.68% 288.51% 102.03% 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 0.6438 1.1328 1.0124 0.9617 0.7477 0.6552 0.5634 2.25%
  YoY % -43.17% 11.89% 5.27% 28.62% 14.12% 16.29% -
  Horiz. % 114.27% 201.06% 179.69% 170.70% 132.71% 116.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.81 5.80 9.81 22.42 15.50 10.46 23.27 -23.10%
  YoY % -17.07% -40.88% -56.24% 44.65% 48.18% -55.05% -
  Horiz. % 20.67% 24.92% 42.16% 96.35% 66.61% 44.95% 100.00%
EPS 0.57 0.12 0.29 4.32 2.37 0.84 0.82 -5.88%
  YoY % 375.00% -58.62% -93.29% 82.28% 182.14% 2.44% -
  Horiz. % 69.51% 14.63% 35.37% 526.83% 289.02% 102.44% 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 0.6438 0.6293 0.5624 0.5343 0.4154 0.3640 0.3124 12.80%
  YoY % 2.30% 11.90% 5.26% 28.62% 14.12% 16.52% -
  Horiz. % 206.08% 201.44% 180.03% 171.03% 132.97% 116.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.4050 0.8050 0.6700 0.8250 0.8600 0.3600 0.2500 -
P/RPS 8.43 7.71 3.79 2.04 3.08 1.91 0.60 55.31%
  YoY % 9.34% 103.43% 85.78% -33.77% 61.26% 218.33% -
  Horiz. % 1,405.00% 1,285.00% 631.67% 340.00% 513.33% 318.33% 100.00%
P/EPS 71.43 377.23 126.74 10.60 20.16 23.88 16.89 27.15%
  YoY % -81.06% 197.64% 1,095.66% -47.42% -15.58% 41.39% -
  Horiz. % 422.91% 2,233.45% 750.38% 62.76% 119.36% 141.39% 100.00%
EY 1.40 0.27 0.79 9.43 4.96 4.19 5.92 -21.35%
  YoY % 418.52% -65.82% -91.62% 90.12% 18.38% -29.22% -
  Horiz. % 23.65% 4.56% 13.34% 159.29% 83.78% 70.78% 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 0.63 0.71 0.66 0.86 1.15 0.55 0.44 6.16%
  YoY % -11.27% 7.58% -23.26% -25.22% 109.09% 25.00% -
  Horiz. % 143.18% 161.36% 150.00% 195.45% 261.36% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 26/05/16 21/05/15 29/05/14 07/05/13 29/05/12 -
Price 0.4150 0.9650 0.8250 0.8800 1.0600 0.3200 0.2400 -
P/RPS 8.64 9.24 4.67 2.18 3.80 1.70 0.57 57.28%
  YoY % -6.49% 97.86% 114.22% -42.63% 123.53% 198.25% -
  Horiz. % 1,515.79% 1,621.05% 819.30% 382.46% 666.67% 298.25% 100.00%
P/EPS 73.19 452.21 156.06 11.31 24.85 21.23 16.22 28.53%
  YoY % -83.82% 189.77% 1,279.84% -54.49% 17.05% 30.89% -
  Horiz. % 451.23% 2,787.98% 962.15% 69.73% 153.21% 130.89% 100.00%
EY 1.37 0.22 0.64 8.84 4.02 4.71 6.17 -22.17%
  YoY % 522.73% -65.62% -92.76% 119.90% -14.65% -23.66% -
  Horiz. % 22.20% 3.57% 10.37% 143.27% 65.15% 76.34% 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 0.64 0.85 0.81 0.92 1.42 0.49 0.43 6.85%
  YoY % -24.71% 4.94% -11.96% -35.21% 189.80% 13.95% -
  Horiz. % 148.84% 197.67% 188.37% 213.95% 330.23% 113.95% 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.
 


 

227  283  509  1244 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers