Highlights

[MENANG] YoY TTM Result on 2016-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     12.18%    YoY -     3.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 54,877 101,263 150,348 266,739 243,716 260,551 310,118 -25.06%
  YoY % -45.81% -32.65% -43.63% 9.45% -6.46% -15.98% -
  Horiz. % 17.70% 32.65% 48.48% 86.01% 78.59% 84.02% 100.00%
PBT 27,353 1,365 37,359 51,081 75,988 48,949 64,561 -13.33%
  YoY % 1,903.88% -96.35% -26.86% -32.78% 55.24% -24.18% -
  Horiz. % 42.37% 2.11% 57.87% 79.12% 117.70% 75.82% 100.00%
Tax -16,358 5,966 -8,827 -7,671 -10,231 -15,066 -21,328 -4.32%
  YoY % -374.19% 167.59% -15.07% 25.02% 32.09% 29.36% -
  Horiz. % 76.70% -27.97% 41.39% 35.97% 47.97% 70.64% 100.00%
NP 10,995 7,331 28,532 43,410 65,757 33,883 43,233 -20.39%
  YoY % 49.98% -74.31% -34.27% -33.98% 94.07% -21.63% -
  Horiz. % 25.43% 16.96% 66.00% 100.41% 152.10% 78.37% 100.00%
NP to SH 11,474 4,813 32,238 31,030 50,563 17,335 24,413 -11.82%
  YoY % 138.40% -85.07% 3.89% -38.63% 191.68% -28.99% -
  Horiz. % 47.00% 19.71% 132.05% 127.10% 207.12% 71.01% 100.00%
Tax Rate 59.80 % -437.07 % 23.63 % 15.02 % 13.46 % 30.78 % 33.04 % 10.39%
  YoY % 113.68% -1,949.64% 57.32% 11.59% -56.27% -6.84% -
  Horiz. % 180.99% -1,322.85% 71.52% 45.46% 40.74% 93.16% 100.00%
Total Cost 43,882 93,932 121,816 223,329 177,959 226,668 266,885 -25.97%
  YoY % -53.28% -22.89% -45.45% 25.49% -21.49% -15.07% -
  Horiz. % 16.44% 35.20% 45.64% 83.68% 66.68% 84.93% 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 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
31/12/18 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 20.04 % 7.24 % 18.98 % 16.27 % 26.98 % 13.00 % 13.94 % 6.23%
  YoY % 176.80% -61.85% 16.66% -39.70% 107.54% -6.74% -
  Horiz. % 143.76% 51.94% 136.15% 116.71% 193.54% 93.26% 100.00%
ROE 3.62 % 1.57 % 10.67 % 11.54 % 21.42 % 9.21 % 14.28 % -20.44%
  YoY % 130.57% -85.29% -7.54% -46.13% 132.57% -35.50% -
  Horiz. % 25.35% 10.99% 74.72% 80.81% 150.00% 64.50% 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 11.41 37.91 56.29 99.86 91.24 97.55 116.10 -32.06%
  YoY % -69.90% -32.65% -43.63% 9.45% -6.47% -15.98% -
  Horiz. % 9.83% 32.65% 48.48% 86.01% 78.59% 84.02% 100.00%
EPS 2.39 1.80 12.07 11.62 18.93 6.49 9.14 -20.03%
  YoY % 32.78% -85.09% 3.87% -38.62% 191.68% -28.99% -
  Horiz. % 26.15% 19.69% 132.06% 127.13% 207.11% 71.01% 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 11.41 21.06 31.27 55.48 50.69 54.19 64.50 -25.07%
  YoY % -45.82% -32.65% -43.64% 9.45% -6.46% -15.98% -
  Horiz. % 17.69% 32.65% 48.48% 86.02% 78.59% 84.02% 100.00%
EPS 2.39 1.00 6.71 6.45 10.52 3.61 5.08 -11.80%
  YoY % 139.00% -85.10% 4.03% -38.69% 191.41% -28.94% -
  Horiz. % 47.05% 19.69% 132.09% 126.97% 207.09% 71.06% 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 3.24 2.31 1.42 0.75 0.71 0.66 0.27 51.28%
  YoY % 40.26% 62.68% 89.33% 5.63% 7.58% 144.44% -
  Horiz. % 1,200.00% 855.56% 525.93% 277.78% 262.96% 244.44% 100.00%
P/EPS 15.50 48.56 6.63 6.46 3.43 9.86 3.39 28.82%
  YoY % -68.08% 632.43% 2.63% 88.34% -65.21% 190.86% -
  Horiz. % 457.23% 1,432.45% 195.58% 190.56% 101.18% 290.86% 100.00%
EY 6.45 2.06 15.09 15.49 29.12 10.14 29.48 -22.37%
  YoY % 213.11% -86.35% -2.58% -46.81% 187.18% -65.60% -
  Horiz. % 21.88% 6.99% 51.19% 52.54% 98.78% 34.40% 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 3.42 1.19 1.41 0.68 0.93 0.92 0.29 50.84%
  YoY % 187.39% -15.60% 107.35% -26.88% 1.09% 217.24% -
  Horiz. % 1,179.31% 410.34% 486.21% 234.48% 320.69% 317.24% 100.00%
P/EPS 16.34 24.97 6.59 5.85 4.49 13.87 3.72 27.96%
  YoY % -34.56% 278.91% 12.65% 30.29% -67.63% 272.85% -
  Horiz. % 439.25% 671.24% 177.15% 157.26% 120.70% 372.85% 100.00%
EY 6.12 4.00 15.18 17.08 22.27 7.21 26.88 -21.85%
  YoY % 53.00% -73.65% -11.12% -23.30% 208.88% -73.18% -
  Horiz. % 22.77% 14.88% 56.47% 63.54% 82.85% 26.82% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers