Highlights

[MENANG] YoY TTM Result on 2012-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     52.81%    YoY -     332.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Revenue 266,739 243,716 260,551 310,118 13,462 9,722 21,638 47.11%
  YoY % 9.45% -6.46% -15.98% 2,203.65% 38.47% -55.07% -
  Horiz. % 1,232.73% 1,126.33% 1,204.14% 1,433.21% 62.21% 44.93% 100.00%
PBT 51,081 75,988 48,949 64,561 -10,480 3,314 -16,758 -
  YoY % -32.78% 55.24% -24.18% 716.04% -416.23% 119.78% -
  Horiz. % -304.82% -453.44% -292.09% -385.25% 62.54% -19.78% 100.00%
Tax -7,671 -10,231 -15,066 -21,328 -7 852 0 -
  YoY % 25.02% 32.09% 29.36% -304,585.72% -100.82% 0.00% -
  Horiz. % -900.35% -1,200.82% -1,768.31% -2,503.29% -0.82% 100.00% -
NP 43,410 65,757 33,883 43,233 -10,487 4,166 -16,758 -
  YoY % -33.98% 94.07% -21.63% 512.25% -351.73% 124.86% -
  Horiz. % -259.04% -392.39% -202.19% -257.98% 62.58% -24.86% 100.00%
NP to SH 31,030 50,563 17,335 24,413 -10,500 4,166 -16,758 -
  YoY % -38.63% 191.68% -28.99% 332.50% -352.04% 124.86% -
  Horiz. % -185.17% -301.72% -103.44% -145.68% 62.66% -24.86% 100.00%
Tax Rate 15.02 % 13.46 % 30.78 % 33.04 % - % -25.71 % - % -
  YoY % 11.59% -56.27% -6.84% 0.00% 0.00% 0.00% -
  Horiz. % -58.42% -52.35% -119.72% -128.51% 0.00% 100.00% -
Total Cost 223,329 177,959 226,668 266,885 23,949 5,556 38,396 31.07%
  YoY % 25.49% -21.49% -15.07% 1,014.39% 331.05% -85.53% -
  Horiz. % 581.65% 463.48% 590.34% 695.09% 62.37% 14.47% 100.00%
Net Worth 269,003 236,096 188,310 170,975 146,198 151,232 146,585 9.78%
  YoY % 13.94% 25.38% 10.14% 16.95% -3.33% 3.17% -
  Horiz. % 183.51% 161.06% 128.46% 116.64% 99.74% 103.17% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Net Worth 269,003 236,096 188,310 170,975 146,198 151,232 146,585 9.78%
  YoY % 13.94% 25.38% 10.14% 16.95% -3.33% 3.17% -
  Horiz. % 183.51% 161.06% 128.46% 116.64% 99.74% 103.17% 100.00%
NOSH 267,107 267,107 267,107 267,107 266,444 266,019 267,785 -0.04%
  YoY % 0.00% 0.00% 0.00% 0.25% 0.16% -0.66% -
  Horiz. % 99.75% 99.75% 99.75% 99.75% 99.50% 99.34% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
NP Margin 16.27 % 26.98 % 13.00 % 13.94 % -77.90 % 42.85 % -77.45 % -
  YoY % -39.70% 107.54% -6.74% 117.89% -281.80% 155.33% -
  Horiz. % -21.01% -34.84% -16.79% -18.00% 100.58% -55.33% 100.00%
ROE 11.54 % 21.42 % 9.21 % 14.28 % -7.18 % 2.75 % -11.43 % -
  YoY % -46.13% 132.57% -35.50% 298.89% -361.09% 124.06% -
  Horiz. % -100.96% -187.40% -80.58% -124.93% 62.82% -24.06% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 99.86 91.24 97.55 116.10 5.05 3.65 8.08 47.17%
  YoY % 9.45% -6.47% -15.98% 2,199.01% 38.36% -54.83% -
  Horiz. % 1,235.89% 1,129.21% 1,207.30% 1,436.88% 62.50% 45.17% 100.00%
EPS 11.62 18.93 6.49 9.14 -3.94 1.57 -6.26 -
  YoY % -38.62% 191.68% -28.99% 331.98% -350.96% 125.08% -
  Horiz. % -185.62% -302.40% -103.67% -146.01% 62.94% -25.08% 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 1.0071 0.8839 0.7050 0.6401 0.5487 0.5685 0.5474 9.82%
  YoY % 13.94% 25.38% 10.14% 16.66% -3.48% 3.85% -
  Horiz. % 183.98% 161.47% 128.79% 116.93% 100.24% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 55.48 50.69 54.19 64.50 2.80 2.02 4.50 47.12%
  YoY % 9.45% -6.46% -15.98% 2,203.57% 38.61% -55.11% -
  Horiz. % 1,232.89% 1,126.44% 1,204.22% 1,433.33% 62.22% 44.89% 100.00%
EPS 6.45 10.52 3.61 5.08 -2.18 0.87 -3.49 -
  YoY % -38.69% 191.41% -28.94% 333.03% -350.57% 124.93% -
  Horiz. % -184.81% -301.43% -103.44% -145.56% 62.46% -24.93% 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 0.5595 0.4910 0.3917 0.3556 0.3041 0.3145 0.3049 9.78%
  YoY % 13.95% 25.35% 10.15% 16.94% -3.31% 3.15% -
  Horiz. % 183.50% 161.04% 128.47% 116.63% 99.74% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 -
Price 0.7500 0.6500 0.6400 0.3100 0.2300 0.2300 0.2300 -
P/RPS 0.75 0.71 0.66 0.27 4.55 6.29 2.85 -18.55%
  YoY % 5.63% 7.58% 144.44% -94.07% -27.66% 120.70% -
  Horiz. % 26.32% 24.91% 23.16% 9.47% 159.65% 220.70% 100.00%
P/EPS 6.46 3.43 9.86 3.39 -5.84 14.69 -3.68 -
  YoY % 88.34% -65.21% 190.86% 158.05% -139.75% 499.18% -
  Horiz. % -175.54% -93.21% -267.93% -92.12% 158.70% -399.18% 100.00%
EY 15.49 29.12 10.14 29.48 -17.13 6.81 -27.21 -
  YoY % -46.81% 187.18% -65.60% 272.10% -351.54% 125.03% -
  Horiz. % -56.93% -107.02% -37.27% -108.34% 62.95% -25.03% 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 0.74 0.74 0.91 0.48 0.42 0.40 0.42 9.09%
  YoY % 0.00% -18.68% 89.58% 14.29% 5.00% -4.76% -
  Horiz. % 176.19% 176.19% 216.67% 114.29% 100.00% 95.24% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Date 18/02/16 26/02/15 25/02/14 26/02/13 29/02/12 26/08/10 25/08/09 -
Price 0.6800 0.8500 0.9000 0.3400 0.2500 0.2300 0.2000 -
P/RPS 0.68 0.93 0.92 0.29 4.95 6.29 2.48 -18.03%
  YoY % -26.88% 1.09% 217.24% -94.14% -21.30% 153.63% -
  Horiz. % 27.42% 37.50% 37.10% 11.69% 199.60% 253.63% 100.00%
P/EPS 5.85 4.49 13.87 3.72 -6.34 14.69 -3.20 -
  YoY % 30.29% -67.63% 272.85% 158.68% -143.16% 559.06% -
  Horiz. % -182.81% -140.31% -433.44% -116.25% 198.12% -459.06% 100.00%
EY 17.08 22.27 7.21 26.88 -15.76 6.81 -31.29 -
  YoY % -23.30% 208.88% -73.18% 270.56% -331.42% 121.76% -
  Horiz. % -54.59% -71.17% -23.04% -85.91% 50.37% -21.76% 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 0.68 0.96 1.28 0.53 0.46 0.40 0.37 9.80%
  YoY % -29.17% -25.00% 141.51% 15.22% 15.00% 8.11% -
  Horiz. % 183.78% 259.46% 345.95% 143.24% 124.32% 108.11% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers