Highlights

[MENANG] YoY TTM Result on 2018-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -20.60%    YoY -     138.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 21,074 54,877 101,263 150,348 266,739 243,716 260,551 -34.23%
  YoY % -61.60% -45.81% -32.65% -43.63% 9.45% -6.46% -
  Horiz. % 8.09% 21.06% 38.86% 57.70% 102.37% 93.54% 100.00%
PBT -6,811 27,353 1,365 37,359 51,081 75,988 48,949 -
  YoY % -124.90% 1,903.88% -96.35% -26.86% -32.78% 55.24% -
  Horiz. % -13.91% 55.88% 2.79% 76.32% 104.36% 155.24% 100.00%
Tax 19,722 -16,358 5,966 -8,827 -7,671 -10,231 -15,066 -
  YoY % 220.56% -374.19% 167.59% -15.07% 25.02% 32.09% -
  Horiz. % -130.90% 108.58% -39.60% 58.59% 50.92% 67.91% 100.00%
NP 12,911 10,995 7,331 28,532 43,410 65,757 33,883 -14.85%
  YoY % 17.43% 49.98% -74.31% -34.27% -33.98% 94.07% -
  Horiz. % 38.10% 32.45% 21.64% 84.21% 128.12% 194.07% 100.00%
NP to SH 3,062 11,474 4,813 32,238 31,030 50,563 17,335 -25.08%
  YoY % -73.31% 138.40% -85.07% 3.89% -38.63% 191.68% -
  Horiz. % 17.66% 66.19% 27.76% 185.97% 179.00% 291.68% 100.00%
Tax Rate - % 59.80 % -437.07 % 23.63 % 15.02 % 13.46 % 30.78 % -
  YoY % 0.00% 113.68% -1,949.64% 57.32% 11.59% -56.27% -
  Horiz. % 0.00% 194.28% -1,419.98% 76.77% 48.80% 43.73% 100.00%
Total Cost 8,163 43,882 93,932 121,816 223,329 177,959 226,668 -42.52%
  YoY % -81.40% -53.28% -22.89% -45.45% 25.49% -21.49% -
  Horiz. % 3.60% 19.36% 41.44% 53.74% 98.53% 78.51% 100.00%
Net Worth 320,981 317,322 306,826 302,018 269,003 236,096 188,310 9.29%
  YoY % 1.15% 3.42% 1.59% 12.27% 13.94% 25.38% -
  Horiz. % 170.45% 168.51% 162.94% 160.38% 142.85% 125.38% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 320,981 317,322 306,826 302,018 269,003 236,096 188,310 9.29%
  YoY % 1.15% 3.42% 1.59% 12.27% 13.94% 25.38% -
  Horiz. % 170.45% 168.51% 162.94% 160.38% 142.85% 125.38% 100.00%
NOSH 480,799 480,792 267,107 267,107 267,107 267,107 267,107 10.29%
  YoY % 0.00% 80.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 180.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 61.27 % 20.04 % 7.24 % 18.98 % 16.27 % 26.98 % 13.00 % 29.47%
  YoY % 205.74% 176.80% -61.85% 16.66% -39.70% 107.54% -
  Horiz. % 471.31% 154.15% 55.69% 146.00% 125.15% 207.54% 100.00%
ROE 0.95 % 3.62 % 1.57 % 10.67 % 11.54 % 21.42 % 9.21 % -31.51%
  YoY % -73.76% 130.57% -85.29% -7.54% -46.13% 132.57% -
  Horiz. % 10.31% 39.31% 17.05% 115.85% 125.30% 232.57% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.38 11.41 37.91 56.29 99.86 91.24 97.55 -40.37%
  YoY % -61.61% -69.90% -32.65% -43.63% 9.45% -6.47% -
  Horiz. % 4.49% 11.70% 38.86% 57.70% 102.37% 93.53% 100.00%
EPS 0.64 2.39 1.80 12.07 11.62 18.93 6.49 -32.02%
  YoY % -73.22% 32.78% -85.09% 3.87% -38.62% 191.68% -
  Horiz. % 9.86% 36.83% 27.73% 185.98% 179.04% 291.68% 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 0.6676 0.6600 1.1487 1.1307 1.0071 0.8839 0.7050 -0.90%
  YoY % 1.15% -42.54% 1.59% 12.27% 13.94% 25.38% -
  Horiz. % 94.70% 93.62% 162.94% 160.38% 142.85% 125.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.38 11.41 21.06 31.27 55.48 50.69 54.19 -34.23%
  YoY % -61.61% -45.82% -32.65% -43.64% 9.45% -6.46% -
  Horiz. % 8.08% 21.06% 38.86% 57.70% 102.38% 93.54% 100.00%
EPS 0.64 2.39 1.00 6.71 6.45 10.52 3.61 -25.04%
  YoY % -73.22% 139.00% -85.10% 4.03% -38.69% 191.41% -
  Horiz. % 17.73% 66.20% 27.70% 185.87% 178.67% 291.41% 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 0.6676 0.6600 0.6382 0.6282 0.5595 0.4910 0.3917 9.29%
  YoY % 1.15% 3.42% 1.59% 12.28% 13.95% 25.35% -
  Horiz. % 170.44% 168.50% 162.93% 160.38% 142.84% 125.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3200 0.3700 0.8750 0.8000 0.7500 0.6500 0.6400 -
P/RPS 7.30 3.24 2.31 1.42 0.75 0.71 0.66 49.24%
  YoY % 125.31% 40.26% 62.68% 89.33% 5.63% 7.58% -
  Horiz. % 1,106.06% 490.91% 350.00% 215.15% 113.64% 107.58% 100.00%
P/EPS 50.25 15.50 48.56 6.63 6.46 3.43 9.86 31.17%
  YoY % 224.19% -68.08% 632.43% 2.63% 88.34% -65.21% -
  Horiz. % 509.63% 157.20% 492.49% 67.24% 65.52% 34.79% 100.00%
EY 1.99 6.45 2.06 15.09 15.49 29.12 10.14 -23.76%
  YoY % -69.15% 213.11% -86.35% -2.58% -46.81% 187.18% -
  Horiz. % 19.63% 63.61% 20.32% 148.82% 152.76% 287.18% 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 0.48 0.56 0.76 0.71 0.74 0.74 0.91 -10.11%
  YoY % -14.29% -26.32% 7.04% -4.05% 0.00% -18.68% -
  Horiz. % 52.75% 61.54% 83.52% 78.02% 81.32% 81.32% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 27/02/18 27/02/17 18/02/16 26/02/15 25/02/14 -
Price 0.2900 0.3900 0.4500 0.7950 0.6800 0.8500 0.9000 -
P/RPS 6.62 3.42 1.19 1.41 0.68 0.93 0.92 38.92%
  YoY % 93.57% 187.39% -15.60% 107.35% -26.88% 1.09% -
  Horiz. % 719.57% 371.74% 129.35% 153.26% 73.91% 101.09% 100.00%
P/EPS 45.54 16.34 24.97 6.59 5.85 4.49 13.87 21.90%
  YoY % 178.70% -34.56% 278.91% 12.65% 30.29% -67.63% -
  Horiz. % 328.33% 117.81% 180.03% 47.51% 42.18% 32.37% 100.00%
EY 2.20 6.12 4.00 15.18 17.08 22.27 7.21 -17.94%
  YoY % -64.05% 53.00% -73.65% -11.12% -23.30% 208.88% -
  Horiz. % 30.51% 84.88% 55.48% 210.54% 236.89% 308.88% 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 0.43 0.59 0.39 0.70 0.68 0.96 1.28 -16.62%
  YoY % -27.12% 51.28% -44.29% 2.94% -29.17% -25.00% -
  Horiz. % 33.59% 46.09% 30.47% 54.69% 53.12% 75.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

366  233  550  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.19+0.02 
 MTRONIC 0.09+0.01 
 ASB 0.15-0.025 
 JCY 0.765+0.05 
 INIX 0.35+0.05 
 SAPNRG 0.1050.00 
 KANGER 0.215-0.005 
 MMAG-WB 0.145+0.01 
 VIVOCOM 0.045+0.005 
 DGB 0.030.00 

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!
PARTNERS & BROKERS