Highlights

[MENANG] YoY TTM Result on 2018-09-30 [#1]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     5.92%    YoY -     33.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 31,519 67,340 108,453 169,314 247,645 280,440 268,282 -30.00%
  YoY % -53.19% -37.91% -35.95% -31.63% -11.69% 4.53% -
  Horiz. % 11.75% 25.10% 40.42% 63.11% 92.31% 104.53% 100.00%
PBT -4,783 28,742 6,550 45,086 67,049 57,229 52,921 -
  YoY % -116.64% 338.81% -85.47% -32.76% 17.16% 8.14% -
  Horiz. % -9.04% 54.31% 12.38% 85.19% 126.70% 108.14% 100.00%
Tax 15,257 -14,767 -175 -10,704 -3,350 -14,586 -16,207 -
  YoY % 203.32% -8,338.29% 98.37% -219.52% 77.03% 10.00% -
  Horiz. % -94.14% 91.11% 1.08% 66.05% 20.67% 90.00% 100.00%
NP 10,474 13,975 6,375 34,382 63,699 42,643 36,714 -18.86%
  YoY % -25.05% 119.22% -81.46% -46.02% 49.38% 16.15% -
  Horiz. % 28.53% 38.06% 17.36% 93.65% 173.50% 116.15% 100.00%
NP to SH 879 14,450 10,859 28,738 55,640 23,549 19,569 -40.36%
  YoY % -93.92% 33.07% -62.21% -48.35% 136.27% 20.34% -
  Horiz. % 4.49% 73.84% 55.49% 146.85% 284.33% 120.34% 100.00%
Tax Rate - % 51.38 % 2.67 % 23.74 % 5.00 % 25.49 % 30.62 % -
  YoY % 0.00% 1,824.34% -88.75% 374.80% -80.38% -16.75% -
  Horiz. % 0.00% 167.80% 8.72% 77.53% 16.33% 83.25% 100.00%
Total Cost 21,045 53,365 102,078 134,932 183,946 237,797 231,568 -32.94%
  YoY % -60.56% -47.72% -24.35% -26.65% -22.65% 2.69% -
  Horiz. % 9.09% 23.05% 44.08% 58.27% 79.43% 102.69% 100.00%
Net Worth 317,327 317,322 304,368 293,497 263,247 205,690 185,692 9.34%
  YoY % 0.00% 4.26% 3.70% 11.49% 27.98% 10.77% -
  Horiz. % 170.89% 170.89% 163.91% 158.06% 141.76% 110.77% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 317,327 317,322 304,368 293,497 263,247 205,690 185,692 9.34%
  YoY % 0.00% 4.26% 3.70% 11.49% 27.98% 10.77% -
  Horiz. % 170.89% 170.89% 163.91% 158.06% 141.76% 110.77% 100.00%
NOSH 480,799 480,792 267,107 267,107 266,363 266,093 267,107 10.29%
  YoY % 0.00% 80.00% 0.00% 0.28% 0.10% -0.38% -
  Horiz. % 180.00% 180.00% 100.00% 100.00% 99.72% 99.62% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 33.23 % 20.75 % 5.88 % 20.31 % 25.72 % 15.21 % 13.68 % 15.93%
  YoY % 60.14% 252.89% -71.05% -21.03% 69.10% 11.18% -
  Horiz. % 242.91% 151.68% 42.98% 148.46% 188.01% 111.18% 100.00%
ROE 0.28 % 4.55 % 3.57 % 9.79 % 21.14 % 11.45 % 10.54 % -45.36%
  YoY % -93.85% 27.45% -63.53% -53.69% 84.63% 8.63% -
  Horiz. % 2.66% 43.17% 33.87% 92.88% 200.57% 108.63% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.56 14.01 40.60 63.39 92.97 105.39 100.44 -36.53%
  YoY % -53.18% -65.49% -35.95% -31.82% -11.78% 4.93% -
  Horiz. % 6.53% 13.95% 40.42% 63.11% 92.56% 104.93% 100.00%
EPS 0.18 3.01 4.07 10.76 20.89 8.85 7.33 -46.07%
  YoY % -94.02% -26.04% -62.17% -48.49% 136.05% 20.74% -
  Horiz. % 2.46% 41.06% 55.53% 146.79% 284.99% 120.74% 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 0.6600 1.1395 1.0988 0.9883 0.7730 0.6952 -0.86%
  YoY % 0.00% -42.08% 3.70% 11.18% 27.85% 11.19% -
  Horiz. % 94.94% 94.94% 163.91% 158.06% 142.16% 111.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.56 14.01 22.56 35.22 51.51 58.33 55.80 -30.00%
  YoY % -53.18% -37.90% -35.95% -31.62% -11.69% 4.53% -
  Horiz. % 11.76% 25.11% 40.43% 63.12% 92.31% 104.53% 100.00%
EPS 0.18 3.01 2.26 5.98 11.57 4.90 4.07 -40.52%
  YoY % -94.02% 33.19% -62.21% -48.31% 136.12% 20.39% -
  Horiz. % 4.42% 73.96% 55.53% 146.93% 284.28% 120.39% 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 0.6600 0.6330 0.6104 0.5475 0.4278 0.3862 9.34%
  YoY % 0.00% 4.27% 3.70% 11.49% 27.98% 10.77% -
  Horiz. % 170.90% 170.90% 163.90% 158.05% 141.77% 110.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3300 0.4050 0.9100 0.8950 0.6000 0.9300 0.4800 -
P/RPS 5.03 2.89 2.24 1.41 0.65 0.88 0.48 47.90%
  YoY % 74.05% 29.02% 58.87% 116.92% -26.14% 83.33% -
  Horiz. % 1,047.92% 602.08% 466.67% 293.75% 135.42% 183.33% 100.00%
P/EPS 180.50 13.48 22.38 8.32 2.87 10.51 6.55 73.75%
  YoY % 1,239.02% -39.77% 168.99% 189.90% -72.69% 60.46% -
  Horiz. % 2,755.73% 205.80% 341.68% 127.02% 43.82% 160.46% 100.00%
EY 0.55 7.42 4.47 12.02 34.81 9.52 15.26 -42.51%
  YoY % -92.59% 66.00% -62.81% -65.47% 265.65% -37.61% -
  Horiz. % 3.60% 48.62% 29.29% 78.77% 228.11% 62.39% 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 0.50 0.61 0.80 0.81 0.61 1.20 0.69 -5.22%
  YoY % -18.03% -23.75% -1.23% 32.79% -49.17% 73.91% -
  Horiz. % 72.46% 88.41% 115.94% 117.39% 88.41% 173.91% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 27/11/15 13/11/14 22/11/13 -
Price 0.3450 0.4000 0.8650 0.7600 0.7800 0.8950 0.6550 -
P/RPS 5.26 2.86 2.13 1.20 0.84 0.85 0.65 41.67%
  YoY % 83.92% 34.27% 77.50% 42.86% -1.18% 30.77% -
  Horiz. % 809.23% 440.00% 327.69% 184.62% 129.23% 130.77% 100.00%
P/EPS 188.71 13.31 21.28 7.06 3.73 10.11 8.94 66.20%
  YoY % 1,317.81% -37.45% 201.42% 89.28% -63.11% 13.09% -
  Horiz. % 2,110.85% 148.88% 238.03% 78.97% 41.72% 113.09% 100.00%
EY 0.53 7.51 4.70 14.16 26.78 9.89 11.19 -39.84%
  YoY % -92.94% 59.79% -66.81% -47.12% 170.78% -11.62% -
  Horiz. % 4.74% 67.11% 42.00% 126.54% 239.32% 88.38% 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 0.61 0.76 0.69 0.79 1.16 0.94 -9.39%
  YoY % -14.75% -19.74% 10.14% -12.66% -31.90% 23.40% -
  Horiz. % 55.32% 64.89% 80.85% 73.40% 84.04% 123.40% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers