[MENANG] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 71.9%
YoY- 42.3%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 272,800 271,852 258,690 250,364 238,197 209,733 213,982 17.62%
PBT 62,056 62,593 52,116 62,628 45,441 44,885 45,098 23.78%
Tax -13,550 -15,556 -15,778 -15,316 -13,326 -12,428 -11,398 12.25%
NP 48,506 47,037 36,338 47,312 32,115 32,457 33,700 27.56%
-
NP to SH 29,305 28,612 20,128 29,832 17,354 18,813 20,164 28.39%
-
Tax Rate 21.84% 24.85% 30.27% 24.46% 29.33% 27.69% 25.27% -
Total Cost 224,294 224,814 222,352 203,052 206,082 177,276 180,282 15.72%
-
Net Worth 204,363 199,715 188,199 185,692 178,240 175,008 170,975 12.66%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 204,363 199,715 188,199 185,692 178,240 175,008 170,975 12.66%
NOSH 267,107 267,107 266,949 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.78% 17.30% 14.05% 18.90% 13.48% 15.48% 15.75% -
ROE 14.34% 14.33% 10.70% 16.07% 9.74% 10.75% 11.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 102.13 101.78 96.91 93.73 89.18 78.52 80.11 17.62%
EPS 10.97 10.71 7.54 11.16 6.50 7.04 7.54 28.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7651 0.7477 0.705 0.6952 0.6673 0.6552 0.6401 12.66%
Adjusted Per Share Value based on latest NOSH - 267,107
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.93 51.75 49.24 47.66 45.34 39.92 40.73 17.63%
EPS 5.58 5.45 3.83 5.68 3.30 3.58 3.84 28.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.389 0.3802 0.3582 0.3535 0.3393 0.3331 0.3255 12.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.28 0.86 0.64 0.48 0.35 0.36 0.31 -
P/RPS 1.25 0.84 0.66 0.51 0.39 0.46 0.39 117.84%
P/EPS 11.67 8.03 8.49 4.30 5.39 5.11 4.11 100.90%
EY 8.57 12.46 11.78 23.27 18.56 19.56 24.35 -50.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.15 0.91 0.69 0.52 0.55 0.48 130.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 25/02/14 22/11/13 22/08/13 07/05/13 26/02/13 -
Price 1.05 1.06 0.90 0.655 0.36 0.32 0.34 -
P/RPS 1.03 1.04 0.93 0.70 0.40 0.41 0.42 82.15%
P/EPS 9.57 9.90 11.94 5.86 5.54 4.54 4.50 65.60%
EY 10.45 10.11 8.38 17.05 18.05 22.01 22.20 -39.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.42 1.28 0.94 0.54 0.49 0.53 88.67%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment