Highlights

[MENANG] YoY TTM Result on 2013-03-31 [#3]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     0.33%    YoY -     705.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Revenue 206,120 276,956 284,785 248,563 124,026 10,038 19,543 43.65%
  YoY % -25.58% -2.75% 14.57% 100.41% 1,135.56% -48.64% -
  Horiz. % 1,054.70% 1,417.16% 1,457.22% 1,271.88% 634.63% 51.36% 100.00%
PBT 28,553 81,011 58,719 65,429 2,286 2,717 -16,519 -
  YoY % -64.75% 37.96% -10.26% 2,762.16% -15.86% 116.45% -
  Horiz. % -172.85% -490.41% -355.46% -396.08% -13.84% -16.45% 100.00%
Tax -7,540 -7,543 -15,672 -21,575 -3,382 852 0 -
  YoY % 0.04% 51.87% 27.36% -537.94% -496.95% 0.00% -
  Horiz. % -884.98% -885.33% -1,839.44% -2,532.28% -396.95% 100.00% -
NP 21,013 73,468 43,047 43,854 -1,096 3,569 -16,519 -
  YoY % -71.40% 70.67% -1.84% 4,101.28% -130.71% 121.61% -
  Horiz. % -127.21% -444.75% -260.59% -265.48% 6.63% -21.61% 100.00%
NP to SH 11,654 59,958 24,701 24,494 -4,046 3,569 -16,519 -
  YoY % -80.56% 142.74% 0.85% 705.39% -213.37% 121.61% -
  Horiz. % -70.55% -362.96% -149.53% -148.28% 24.49% -21.61% 100.00%
Tax Rate 26.41 % 9.31 % 26.69 % 32.97 % 147.94 % -31.36 % - % -
  YoY % 183.67% -65.12% -19.05% -77.71% 571.75% 0.00% -
  Horiz. % -84.22% -29.69% -85.11% -105.13% -471.75% 100.00% -
Total Cost 185,107 203,488 241,738 204,709 125,122 6,469 36,062 28.59%
  YoY % -9.03% -15.82% 18.09% 63.61% 1,834.18% -82.06% -
  Horiz. % 513.30% 564.27% 670.34% 567.66% 346.96% 17.94% 100.00%
Net Worth 270,419 256,877 199,715 175,008 150,214 148,653 143,262 10.26%
  YoY % 5.27% 28.62% 14.12% 16.51% 1.05% 3.76% -
  Horiz. % 188.76% 179.31% 139.41% 122.16% 104.85% 103.76% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Net Worth 270,419 256,877 199,715 175,008 150,214 148,653 143,262 10.26%
  YoY % 5.27% 28.62% 14.12% 16.51% 1.05% 3.76% -
  Horiz. % 188.76% 179.31% 139.41% 122.16% 104.85% 103.76% 100.00%
NOSH 267,107 267,107 267,107 267,107 266,621 267,941 267,280 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.18% -0.49% 0.25% -
  Horiz. % 99.94% 99.94% 99.94% 99.94% 99.75% 100.25% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
NP Margin 10.19 % 26.53 % 15.12 % 17.64 % -0.88 % 35.55 % -84.53 % -
  YoY % -61.59% 75.46% -14.29% 2,104.55% -102.48% 142.06% -
  Horiz. % -12.05% -31.39% -17.89% -20.87% 1.04% -42.06% 100.00%
ROE 4.31 % 23.34 % 12.37 % 14.00 % -2.69 % 2.40 % -11.53 % -
  YoY % -81.53% 88.68% -11.64% 620.45% -212.08% 120.82% -
  Horiz. % -37.38% -202.43% -107.29% -121.42% 23.33% -20.82% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
RPS 77.17 103.69 106.62 93.06 46.52 3.75 7.31 43.67%
  YoY % -25.58% -2.75% 14.57% 100.04% 1,140.53% -48.70% -
  Horiz. % 1,055.68% 1,418.47% 1,458.55% 1,273.05% 636.39% 51.30% 100.00%
EPS 4.36 22.45 9.25 9.17 -1.52 1.33 -6.18 -
  YoY % -80.58% 142.70% 0.87% 703.29% -214.29% 121.52% -
  Horiz. % -70.55% -363.27% -149.68% -148.38% 24.60% -21.52% 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 1.0124 0.9617 0.7477 0.6552 0.5634 0.5548 0.5360 10.27%
  YoY % 5.27% 28.62% 14.12% 16.29% 1.55% 3.51% -
  Horiz. % 188.88% 179.42% 139.50% 122.24% 105.11% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
RPS 42.87 57.60 59.23 51.70 25.80 2.09 4.06 43.68%
  YoY % -25.57% -2.75% 14.56% 100.39% 1,134.45% -48.52% -
  Horiz. % 1,055.91% 1,418.72% 1,458.87% 1,273.40% 635.47% 51.48% 100.00%
EPS 2.42 12.47 5.14 5.09 -0.84 0.74 -3.44 -
  YoY % -80.59% 142.61% 0.98% 705.95% -213.51% 121.51% -
  Horiz. % -70.35% -362.50% -149.42% -147.97% 24.42% -21.51% 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 0.5624 0.5343 0.4154 0.3640 0.3124 0.3092 0.2980 10.26%
  YoY % 5.26% 28.62% 14.12% 16.52% 1.03% 3.76% -
  Horiz. % 188.72% 179.30% 139.40% 122.15% 104.83% 103.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/09/10 30/09/09 -
Price 0.6700 0.8250 0.8600 0.3600 0.2500 0.2200 0.1900 -
P/RPS 0.87 0.80 0.81 0.39 0.54 5.87 2.60 -15.49%
  YoY % 8.75% -1.23% 107.69% -27.78% -90.80% 125.77% -
  Horiz. % 33.46% 30.77% 31.15% 15.00% 20.77% 225.77% 100.00%
P/EPS 15.36 3.68 9.30 3.93 -16.47 16.52 -3.07 -
  YoY % 317.39% -60.43% 136.64% 123.86% -199.70% 638.11% -
  Horiz. % -500.33% -119.87% -302.93% -128.01% 536.48% -538.11% 100.00%
EY 6.51 27.21 10.75 25.47 -6.07 6.05 -32.53 -
  YoY % -76.07% 153.12% -57.79% 519.60% -200.33% 118.60% -
  Horiz. % -20.01% -83.65% -33.05% -78.30% 18.66% -18.60% 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 0.66 0.86 1.15 0.55 0.44 0.40 0.35 10.24%
  YoY % -23.26% -25.22% 109.09% 25.00% 10.00% 14.29% -
  Horiz. % 188.57% 245.71% 328.57% 157.14% 125.71% 114.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Date 26/05/16 21/05/15 29/05/14 07/05/13 29/05/12 16/11/10 25/11/09 -
Price 0.8250 0.8800 1.0600 0.3200 0.2400 0.2200 0.2200 -
P/RPS 1.07 0.85 0.99 0.34 0.52 5.87 3.01 -14.70%
  YoY % 25.88% -14.14% 191.18% -34.62% -91.14% 95.02% -
  Horiz. % 35.55% 28.24% 32.89% 11.30% 17.28% 195.02% 100.00%
P/EPS 18.91 3.92 11.46 3.49 -15.82 16.52 -3.56 -
  YoY % 382.40% -65.79% 228.37% 122.06% -195.76% 564.04% -
  Horiz. % -531.18% -110.11% -321.91% -98.03% 444.38% -464.04% 100.00%
EY 5.29 25.51 8.72 28.66 -6.32 6.05 -28.09 -
  YoY % -79.26% 192.55% -69.57% 553.48% -204.46% 121.54% -
  Horiz. % -18.83% -90.82% -31.04% -102.03% 22.50% -21.54% 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 0.81 0.92 1.42 0.49 0.43 0.40 0.41 11.04%
  YoY % -11.96% -35.21% 189.80% 13.95% 7.50% -2.44% -
  Horiz. % 197.56% 224.39% 346.34% 119.51% 104.88% 97.56% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
6. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
7. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
8. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
Partners & Brokers