Highlights

[MENANG] YoY TTM 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 -     -11.42%    YoY -     -28.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 150,348 266,739 243,716 260,551 310,118 13,462 9,722 52.30%
  YoY % -43.63% 9.45% -6.46% -15.98% 2,203.65% 38.47% -
  Horiz. % 1,546.47% 2,743.66% 2,506.85% 2,680.01% 3,189.86% 138.47% 100.00%
PBT 37,359 51,081 75,988 48,949 64,561 -10,480 3,314 45.08%
  YoY % -26.86% -32.78% 55.24% -24.18% 716.04% -416.23% -
  Horiz. % 1,127.31% 1,541.37% 2,292.94% 1,477.04% 1,948.13% -316.23% 100.00%
Tax -8,827 -7,671 -10,231 -15,066 -21,328 -7 852 -
  YoY % -15.07% 25.02% 32.09% 29.36% -304,585.72% -100.82% -
  Horiz. % -1,036.03% -900.35% -1,200.82% -1,768.31% -2,503.29% -0.82% 100.00%
NP 28,532 43,410 65,757 33,883 43,233 -10,487 4,166 34.39%
  YoY % -34.27% -33.98% 94.07% -21.63% 512.25% -351.73% -
  Horiz. % 684.88% 1,042.01% 1,578.42% 813.32% 1,037.76% -251.73% 100.00%
NP to SH 32,238 31,030 50,563 17,335 24,413 -10,500 4,166 36.93%
  YoY % 3.89% -38.63% 191.68% -28.99% 332.50% -352.04% -
  Horiz. % 773.84% 744.84% 1,213.71% 416.11% 586.01% -252.04% 100.00%
Tax Rate 23.63 % 15.02 % 13.46 % 30.78 % 33.04 % - % -25.71 % -
  YoY % 57.32% 11.59% -56.27% -6.84% 0.00% 0.00% -
  Horiz. % -91.91% -58.42% -52.35% -119.72% -128.51% 0.00% 100.00%
Total Cost 121,816 223,329 177,959 226,668 266,885 23,949 5,556 60.69%
  YoY % -45.45% 25.49% -21.49% -15.07% 1,014.39% 331.05% -
  Horiz. % 2,192.51% 4,019.60% 3,203.01% 4,079.70% 4,803.55% 431.05% 100.00%
Net Worth 302,018 269,003 236,096 188,310 170,975 146,198 151,232 11.21%
  YoY % 12.27% 13.94% 25.38% 10.14% 16.95% -3.33% -
  Horiz. % 199.71% 177.87% 156.12% 124.52% 113.05% 96.67% 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 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 302,018 269,003 236,096 188,310 170,975 146,198 151,232 11.21%
  YoY % 12.27% 13.94% 25.38% 10.14% 16.95% -3.33% -
  Horiz. % 199.71% 177.87% 156.12% 124.52% 113.05% 96.67% 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 18.98 % 16.27 % 26.98 % 13.00 % 13.94 % -77.90 % 42.85 % -11.76%
  YoY % 16.66% -39.70% 107.54% -6.74% 117.89% -281.80% -
  Horiz. % 44.29% 37.97% 62.96% 30.34% 32.53% -181.80% 100.00%
ROE 10.67 % 11.54 % 21.42 % 9.21 % 14.28 % -7.18 % 2.75 % 23.16%
  YoY % -7.54% -46.13% 132.57% -35.50% 298.89% -361.09% -
  Horiz. % 388.00% 419.64% 778.91% 334.91% 519.27% -261.09% 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 56.29 99.86 91.24 97.55 116.10 5.05 3.65 52.24%
  YoY % -43.63% 9.45% -6.47% -15.98% 2,199.01% 38.36% -
  Horiz. % 1,542.19% 2,735.89% 2,499.73% 2,672.60% 3,180.82% 138.36% 100.00%
EPS 12.07 11.62 18.93 6.49 9.14 -3.94 1.57 36.80%
  YoY % 3.87% -38.62% 191.68% -28.99% 331.98% -350.96% -
  Horiz. % 768.79% 740.13% 1,205.73% 413.38% 582.17% -250.96% 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 0.5487 0.5685 11.14%
  YoY % 12.27% 13.94% 25.38% 10.14% 16.66% -3.48% -
  Horiz. % 198.89% 177.15% 155.48% 124.01% 112.59% 96.52% 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 31.27 55.48 50.69 54.19 64.50 2.80 2.02 52.33%
  YoY % -43.64% 9.45% -6.46% -15.98% 2,203.57% 38.61% -
  Horiz. % 1,548.02% 2,746.53% 2,509.41% 2,682.67% 3,193.07% 138.61% 100.00%
EPS 6.71 6.45 10.52 3.61 5.08 -2.18 0.87 36.86%
  YoY % 4.03% -38.69% 191.41% -28.94% 333.03% -350.57% -
  Horiz. % 771.26% 741.38% 1,209.20% 414.94% 583.91% -250.57% 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 0.3041 0.3145 11.21%
  YoY % 12.28% 13.95% 25.35% 10.15% 16.94% -3.31% -
  Horiz. % 199.75% 177.90% 156.12% 124.55% 113.07% 96.69% 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 1.42 0.75 0.71 0.66 0.27 4.55 6.29 -20.44%
  YoY % 89.33% 5.63% 7.58% 144.44% -94.07% -27.66% -
  Horiz. % 22.58% 11.92% 11.29% 10.49% 4.29% 72.34% 100.00%
P/EPS 6.63 6.46 3.43 9.86 3.39 -5.84 14.69 -11.50%
  YoY % 2.63% 88.34% -65.21% 190.86% 158.05% -139.75% -
  Horiz. % 45.13% 43.98% 23.35% 67.12% 23.08% -39.75% 100.00%
EY 15.09 15.49 29.12 10.14 29.48 -17.13 6.81 13.00%
  YoY % -2.58% -46.81% 187.18% -65.60% 272.10% -351.54% -
  Horiz. % 221.59% 227.46% 427.61% 148.90% 432.89% -251.54% 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 0.42 0.40 9.21%
  YoY % -4.05% 0.00% -18.68% 89.58% 14.29% 5.00% -
  Horiz. % 177.50% 185.00% 185.00% 227.50% 120.00% 105.00% 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 1.41 0.68 0.93 0.92 0.29 4.95 6.29 -20.52%
  YoY % 107.35% -26.88% 1.09% 217.24% -94.14% -21.30% -
  Horiz. % 22.42% 10.81% 14.79% 14.63% 4.61% 78.70% 100.00%
P/EPS 6.59 5.85 4.49 13.87 3.72 -6.34 14.69 -11.59%
  YoY % 12.65% 30.29% -67.63% 272.85% 158.68% -143.16% -
  Horiz. % 44.86% 39.82% 30.57% 94.42% 25.32% -43.16% 100.00%
EY 15.18 17.08 22.27 7.21 26.88 -15.76 6.81 13.10%
  YoY % -11.12% -23.30% 208.88% -73.18% 270.56% -331.42% -
  Horiz. % 222.91% 250.81% 327.02% 105.87% 394.71% -231.42% 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 0.46 0.40 8.98%
  YoY % 2.94% -29.17% -25.00% 141.51% 15.22% 15.00% -
  Horiz. % 175.00% 170.00% 240.00% 320.00% 132.50% 115.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

563  198  589  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.085+0.005 
 SUPERMX 9.73+0.52 
 IRIS 0.265+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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS