[MENANG] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -76.75%
YoY- -77.17%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 276,622 277,392 200,522 280,928 272,800 271,852 258,690 4.58%
PBT 72,040 87,861 79,978 43,324 62,056 62,593 52,116 24.16%
Tax -5,486 -7,550 -8,244 -19,464 -13,550 -15,556 -15,778 -50.64%
NP 66,554 80,310 71,734 23,860 48,506 47,037 36,338 49.86%
-
NP to SH 55,111 69,477 62,642 6,812 29,305 28,612 20,128 96.07%
-
Tax Rate 7.62% 8.59% 10.31% 44.93% 21.84% 24.85% 30.27% -
Total Cost 210,068 197,081 128,788 257,068 224,294 224,814 222,352 -3.72%
-
Net Worth 259,922 256,877 236,096 205,690 204,363 199,715 188,199 24.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 259,922 256,877 236,096 205,690 204,363 199,715 188,199 24.09%
NOSH 267,134 267,107 267,107 266,093 267,107 267,107 266,949 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 24.06% 28.95% 35.77% 8.49% 17.78% 17.30% 14.05% -
ROE 21.20% 27.05% 26.53% 3.31% 14.34% 14.33% 10.70% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 103.55 103.85 75.07 105.57 102.13 101.78 96.91 4.52%
EPS 20.63 26.01 23.46 2.56 10.97 10.71 7.54 95.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.973 0.9617 0.8839 0.773 0.7651 0.7477 0.705 24.03%
Adjusted Per Share Value based on latest NOSH - 266,093
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.66 52.80 38.17 53.48 51.93 51.75 49.24 4.59%
EPS 10.49 13.23 11.92 1.30 5.58 5.45 3.83 96.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4948 0.489 0.4494 0.3915 0.389 0.3802 0.3582 24.10%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.795 0.825 0.65 0.93 1.28 0.86 0.64 -
P/RPS 0.77 0.79 0.87 0.88 1.25 0.84 0.66 10.85%
P/EPS 3.85 3.17 2.77 36.33 11.67 8.03 8.49 -41.06%
EY 25.95 31.53 36.08 2.75 8.57 12.46 11.78 69.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.74 1.20 1.67 1.15 0.91 -6.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 26/02/15 13/11/14 29/08/14 29/05/14 25/02/14 -
Price 0.58 0.88 0.85 0.895 1.05 1.06 0.90 -
P/RPS 0.56 0.85 1.13 0.85 1.03 1.04 0.93 -28.75%
P/EPS 2.81 3.38 3.62 34.96 9.57 9.90 11.94 -61.98%
EY 35.57 29.56 27.59 2.86 10.45 10.11 8.38 162.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.92 0.96 1.16 1.37 1.42 1.28 -39.74%

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